{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Home","Input|Costs&Benefits","Calc|Option 1","Calc|Option 2","Calc|Option 3","Calc|Option 4","Calc|Option 5","Calc|Option 6","Calc|Option 7","Output|Options Summary (Annual)","Output|Tables","Checklist","Model Assumptions","Lookup"],"not_rendered":{"charts":1,"images":2,"macros":1,"external_links":0,"defined_names":215,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Home","index":0,"n_rows":85,"n_cols":12,"rows_kept":85,"cut":false,"hidden":false,"merged":[[24,9,24,11],[1,3,1,7],[3,3,3,7],[53,2,53,3],[5,1,5,3],[50,2,50,3],[52,2,52,3],[51,2,51,3],[17,4,17,7],[19,4,19,7],[9,4,9,7],[11,4,11,7],[13,4,13,7],[15,4,15,7],[21,4,21,7]]}
[]
[null,null,null,"Costs and Benefits Analysis Model",null,null,null,null,null,"Overall check:",{"$f":"IF(COUNTA(Check_Status_List)=COUNTIF(Check_Status_List,\"Ok\"),\"Ok\",\"Check\")","v":"Ok"}]
[]
[null,null,null,{"$f":"RIGHT(CELL(\"filename\",D3),LEN(CELL(\"filename\",D3))-FIND(\"]\",CELL(\"filename\",D3)))","v":"Home"},{"$f":"RIGHT(CELL(\"filename\",E3),LEN(CELL(\"filename\",E3))-FIND(\"]\",CELL(\"filename\",E3)))","v":"Home"},{"$f":"RIGHT(CELL(\"filename\",F3),LEN(CELL(\"filename\",F3))-FIND(\"]\",CELL(\"filename\",F3)))","v":"Home"},{"$f":"RIGHT(CELL(\"filename\",G3),LEN(CELL(\"filename\",G3))-FIND(\"]\",CELL(\"filename\",G3)))","v":"Home"},{"$f":"RIGHT(CELL(\"filename\",H3),LEN(CELL(\"filename\",H3))-FIND(\"]\",CELL(\"filename\",H3)))","v":"Home"}]
[]
[null,null,null,null," Copyright Jemena Limited. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Project Details"]
[]
[null,null,"Project Name:",null,"Bankstown Chullora Greenacre 7kPA Rehabilitation"]
[]
[null,null,"Project No:",null,"[Please insert project number here]"]
[]
[null,null,"Start Year:",null,{"$f":"YEAR(J14)","v":2024},null,null,null,null,"2024-01-01"]
[]
[null,null,"Asset Type:",null,"JGN",null,null,null,"Description of each asset type --->",null,null,"Click Link"]
[]
[null,null,"Number of Options:",null,6,null,null,null,"<--- select from drop-down list"]
[]
[null,null,"Cashflow Type:",null,"Annual"]
[]
[null,null,"Dollar Unit:",null,"Thousands",null,null,null,"<--- select from drop-down list"]
[]
[]
[null,null,null,null,null,null,null,null,null,"<--- Click button after completing the above Project Details section"]
[]
[]
[null,"Table Of Contents & Checks "]
[]
[null,null,"Worksheet",null,"Ref","Check","Description"]
[]
[null,null,{"$f":"D4","v":"Home"},null,1,"Ok","Outlines project details, model checks and model structure"]
[null,null,{"$f":"'Input|Costs&Benefits'!D2","v":"Input|Costs&Benefits"},null,{"$f":"E32+1","v":2},{"$f":"'Input|Costs&Benefits'!$K$1","v":"Ok"},"Inputs project cost and benefit information"]
[null,null,{"$f":"'Calc|Option 1'!D2","v":"Calc|Option 1"},null,{"$f":"E33+1","v":3},{"$f":"'Calc|Option 1'!$I$1","v":"Ok"},"Calculates financial and analysis for option 1"]
[null,null,{"$f":"'Calc|Option 2'!D2","v":"Calc|Option 2"},null,4,{"$f":"'Calc|Option 2'!$I$1","v":"Ok"},"Calculates financial and analysis for option 2"]
[null,null,{"$f":"'Calc|Option 3'!D2","v":"Calc|Option 3"},null,5,{"$f":"'Calc|Option 3'!$I$1","v":"Ok"},"Calculates financial and analysis for option 3"]
[null,null,{"$f":"'Calc|Option 4'!D2","v":"Calc|Option 4"},null,6,{"$f":"'Calc|Option 4'!$I$1","v":"Ok"},"Calculates financial and analysis for option 4"]
[null,null,{"$f":"'Calc|Option 5'!D2","v":"Calc|Option 5"},null,7,{"$f":"'Calc|Option 5'!$I$1","v":"Ok"},"Calculates financial and analysis for option 5"]
[null,null,{"$f":"'Calc|Option 6'!D2","v":"Calc|Option 6"},null,8,{"$f":"'Calc|Option 6'!$I$1","v":"Ok"},"Calculates financial and analysis for option 6"]
[null,null,{"$f":"'Calc|Option 7'!D2","v":"Calc|Option 7"},null,9,{"$f":"'Calc|Option 7'!$I$1","v":"Ok"},"Calculates financial and analysis for option 7"]
[null,null,{"$f":"'Output|Options Summary (Annual)'!D2","v":"Output|Options Summary (Annual)"},null,10,{"$f":"'Output|Options Summary (Annual)'!$J$1","v":"Ok"},"Outputs the summary of costs and benefits of each option"]
[null,null,{"$f":"'Output|Tables'!D2","v":"Output|Tables"},null,11,{"$f":"'Output|Tables'!$H$1","v":"Ok"},"Outputs the options analysis for the business case"]
[null,null,{"$f":"'Model Assumptions'!D2","v":"Model Assumptions"},null,12,{"$f":"'Model Assumptions'!$I$1","v":"Ok"},"Lists modelling assumptions (e.g. WACC, asset lives, etc.)"]
[null,null,{"$f":"Checklist!D2","v":"Checklist"},null,13,{"$f":"Checklist!$I$1","v":"Ok"},"Lists all checks in the model for users to navigate to the error cells"]
[null,null,{"$f":"Lookup!D4","v":"Lookup"},null,14,{"$f":"Lookup!$K$4","v":"Ok"},"Provides all lookup tables (name ranges) list"]
[]
[null,"Model Key Legend"]
[]
[null,null,"Model key",null,null,"Description"]
[]
[null,null,"Input",null,"--------->","Input assumption (hardcode)"]
[null,null,"Internal link",null,"--------->","Internal link (different sheet within the model)"]
[null,null,"Drop-down",null,"--------->","Choose from a drop-down list"]
[null,null,"Calculation",null,"--------->","Calculation (general formula driven)"]
[]
[null,"Model Structure"]
[]
[null,null,"Inputs",null,null,null,"Calculations",null,null,"Outputs"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Input|Costs&Benefits","index":1,"n_rows":446,"n_cols":76,"rows_kept":446,"cut":false,"hidden":false,"merged":[[102,12,104,17],[231,6,232,17],[402,6,403,15],[32,14,32,17],[27,9,27,13],[28,9,28,13],[29,9,29,13],[32,9,32,13],[30,9,30,13],[30,14,30,17],[31,9,31,13],[31,14,31,17],[46,13,47,18],[48,13,51,18],[101,9,101,10],[103,6,104,10],[100,12,101,17],[50,6,51,11],[26,9,26,13],[26,14,26,17],[27,14,27,17],[28,14,28,17],[29,14,29,17]]}
[null,null,null,{"$f":"Model_Name","v":"Costs and Benefits Analysis Model"},null,null,null,null,null,"Section Check:",{"$f":"IF(COUNTA($A$8:$A$446)=COUNTIF($A$8:$A$446,0),\"Ok\",\"Check\")","v":"Ok"},null,"Overall Check:",{"$f":"Overall_Check","v":"Ok"},null,"Legend:","Input","Internal","Select","Calculation"]
[null,null,null,{"$f":"RIGHT(CELL(\"filename\",D1),LEN(CELL(\"filename\",D1))-FIND(\"]\",CELL(\"filename\",D1)))","v":"Input|Costs&Benefits"}]
[null,null,null,null,null,null,null,null,null,"Year",{"$f":"Start_Year","v":2024},{"$f":"IF(CF_Type=Annually,K3+1,IF(L4=1,K3+1,K3))","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"IF(CF_Type=Annually,AQ3+1,IF(AR4=1,AQ3+1,AQ3))","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083]
[null,null,null,null,"Option","Unit","Basis","Asset",null,"Month",{"$f":"IF(CF_Type=Annually,NA,Start_Month)","v":"n/a"},{"$f":"IF(K4=NA,NA,IF(K4+1=Months_in_year,Months_in_year,MOD(K4+1,Months_in_year)))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(AQ4=NA,NA,IF(AQ4+1=Months_in_year,Months_in_year,MOD(AQ4+1,Months_in_year)))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Navigation"]
[]
[null,null,null,"Inputs",null,null,"Link"]
[null,null,null,{"$f":"B23","v":"Input | Options"},null,null,"Link"]
[null,null,null,{"$f":"B42","v":"Input | Costs"},null,null,"Link"]
[null,null,null,{"$f":"C44","v":"Opex"},null,null,"Link"]
[null,null,null,{"$f":"C98","v":"Capex"},null,null,"Link"]
[null,null,null,{"$f":"B227","v":"Inputs | Economic Benefits"},null,null,"Link"]
[null,null,null,{"$f":"C229","v":"Avoided cost at asset failure"},null,null,"Link"]
[null,null,null,{"$f":"C273","v":"Improved energy reliability"},null,null,"Link"]
[null,null,null,{"$f":"C366","v":"Reduced energy losses"},null,null,"Link"]
[null,null,null,{"$f":"C400","v":"Other Economic Benefits"},null,null,"Link"]
[null,null,null,{"$f":"B438","v":"Inputs | Sensitivity (Apply to all options)"},null,null,"Link"]
[null,null,null,{"$f":"C440","v":"| Economic Benefits overestimate"},null,null,"Link"]
[]
[null,"Input | Options"]
[]
[null,null,null,"Option",{"$f":"E$4","v":"Option"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},null,"Short description","Detailed Description / Objectives",null,null,null,null,"Benefits Delivered"]
[]
[null,null,null,{"$f":"E27&\" - \"&I27","v":"Option 1 - Status Quo"},{"$f":"Option_1","v":"Option 1"},{"$f":"NA","v":"n/a"},"n/a",null,"Status Quo","[Insert detailed option description or objectives]",null,null,null,null,{"$f":"NA","v":"n/a"}]
[null,null,null,"Option 2 - Undertake minor capital works on ferrous mains",{"$f":"Option_2","v":"Option 2"},"n/a","n/a",null,"Undertake minor capital works on ferrous mains","[Insert detailed option description or objectives]",null,null,null,null,"[Describe benefits delivered through this option]"]
[null,null,null,"Option 3 - Replace cast irons mains with plastic mains and maintain network pressure of 7kpa",{"$f":"Option_3","v":"Option 3"},"n/a","n/a",null,"Replace cast irons mains with plastic mains and maintain network pressure of 7kpa","[Insert detailed option description or objectives]",null,null,null,null,"[Describe benefits delivered through this option]"]
[null,null,null,"Option 4 - Rehabilitate all ferrous mains and increase network pressure to 210kPa",{"$f":"Option_4","v":"Option 4"},"n/a","n/a",null,"Rehabilitate all ferrous mains and increase network pressure to 210kPa","[Insert detailed option description or objectives]",null,null,null,null,"[Describe benefits delivered through this option]"]
[null,null,null,"Option 5 - Rehabilitate all the mains in the network and increase network pressure to 210kPa",{"$f":"Option_5","v":"Option 5"},"n/a","n/a",null,"Rehabilitate all the mains in the network and increase network pressure to 210kPa","[Insert detailed option description or objectives]",null,null,null,null,"[Describe benefits delivered through this option]"]
[null,null,null,"Option 6 - Deferral of project",{"$f":"Option_6","v":"Option 6"},"n/a","n/a",null,"Deferral of project","[Insert detailed option description or objectives]",null,null,null,null,"[Describe benefits delivered through this option]"]
[null,null,null,"n/a - [Insert short option description]",{"$f":"Option_7","v":"n/a"},"n/a","n/a",null,"[Insert short option description]","[Insert detailed option description or objectives]",null,null,null,null,"[Describe benefits delivered through this option]"]
[]
[null,null,null,"Cost Allocation for Shared Projects",{"$f":"E$4","v":"Option"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},null,"Allocation"]
[]
[null,null,null,{"$f":"Lookup!C78&\" (\"&Lookup!G78&\")\"","v":"Jemena Gas Networks (JGN)"},"All",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},null,1]
[null,null,null,{"$f":"Lookup!C79&\" (\"&Lookup!G79&\")\"","v":"Jemena Electricity Networks (JEN)"},"All",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},null,0]
[]
[{"$f":"I40","v":0},null,null,"Check - no negative allocation rate",null,null,null,null,{"$f":"IF(MIN(I37:I38)<0,1,0)","v":0}]
[]
[null,"Input | Costs"]
[]
[null,null,"Opex"]
[]
[null,null,null,"Please note the following:","Check",null,"Instructions:",null,null,null,null,null,null,"Dollar Basis:"]
[null,null,null,"1. Describe the driver of each cost item",{"$f":"SUM($BT$56:$BT$96)","v":0},null,"1. Select the column heading to see more instructions on the dropdown box.",null,null,null,null,null,null,"Nominal: The actual amount of money paid out each year. Change in nominal dollars include the effect of inflation."]
[null,null,null,"2. Select appropriate dollar basis",{"$f":"SUM($BU$56:$BU$96)","v":0},null,"2. Avoided costs should NOT be captured here. It is captured in the \"Economic Benefit\" block below."]
[null,null,null,"3. Select the asset of each cost item",{"$f":"SUM($BV$56:$BV$96)","v":0},null,"3. If opex spend for options 2 to 7 are within the total allocated opex budget, please provide evidence in the business case.",null,null,null,null,null,null,"Real: The amount of money paid out as of today. Change in real dollars exclude the effect of inflation. When \"Real\" is selected, the input amount will automatically be escalated by inflation in the following calculations."]
[null,null,null,"4. Select the nature of cost of each cost item",{"$f":"SUM($BW$56:$BW$96)","v":0},null,"4. Please enter positive values"]
[null,null,null,"5. Enter positive values into the costs block",{"$f":"SUM($BX$56:$BX$96)","v":0},null,"5. Please enter the current level of costs in the 'Status Quo' option, then enter the standalone costs for each subsequent options."]
[]
[]
[null,null,null,"Opex",{"$f":"E$4","v":"Option"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Asset"},"Nature of costs",null,{"$f":"IF(CF_Type=Annually,\"FY\"&RIGHT(K$3,2),TEXT(DATE(K$3,K$4,1),\"mmm-yyyy\"))","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"IF(CF_Type=Annually,\"FY\"&RIGHT(AQ$3,2),TEXT(DATE(AQ$3,AQ$4,1),\"mmm-yyyy\"))","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83",null,"Driver","Basis","Asset","Nature","Number"]
[]
[{"$f":"SUM(BT56:BX56)","v":0},null,null,"Forecast repair rate cost",{"$f":"Option_1","v":"Option 1"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,548.28880898496254,567.62786204887232,586.96691511278209,606.30596817669175,625.64502124060152,644.98407430451141,664.32312736842118,683.66218043233084,703.00123349624073,722.34028656015039,741.67933962406016,761.01839268796994,780.35744575187971,799.6964988157896,819.03555187969937,838.37460494360914,857.71365800751892,877.05271107142869,896.39176413533846,915.73081719924824,935.06987026315801,954.4089233270679,973.74797639097756,993.08702945488722,1012.4260825187971,1031.765135582707,1051.1041886466166,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E56=NA,0,IF(SUM(K56:BR56)=0,0,IF(OR(LEFT(D56,1)=\"[\",D56=\"\"),1,0)))","v":0},{"$f":"IF(OR($E56=NA,SUM(K56:BR56)=0),0,IF(G56=\"\",1,0))","v":0},{"$f":"IF(OR($E56=NA,SUM(K56:BR56)=0),0,IF(OR(LEFT(H56,1)=\"[\",H56=\"\",IF(Proj_Type<>Shared,H56<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E56=NA,SUM(K56:BR56)=0),0,IF(OR(LEFT(I56,1)=\"[\",I56=\"\"),1,0))","v":0},{"$f":"IF(OR($E56=NA,SUM(K56:BR56)=0),0,IF(OR(ISTEXT(K56:BR56),MIN(K56:BR56)<0),1,0))","v":0}]
[{"$f":"SUM(BT57:BX57)","v":0},null,null,"Forecast public reported leak cost",{"$f":"Option_1","v":"Option 1"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,65.034030017351071,67.951396674378259,70.868763331405447,73.786129988432634,76.703496645459808,79.620863302486995,82.538229959514183,85.455596616541357,88.37296327356853,91.290329930595732,94.207696587622905,97.125063244650079,100.04242990167728,102.95979655870445,105.87716321573163,108.79452987275883,111.71189652978602,114.6292631868132,117.54662984384038,120.46399650086757,123.38136315789475,126.29872981492193,129.2160964719491,132.1334631289763,135.05082978600348,137.96819644303068,140.88556310005785,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E57=NA,0,IF(SUM(K57:BR57)=0,0,IF(OR(LEFT(D57,1)=\"[\",D57=\"\"),1,0)))","v":0},{"$f":"IF(OR($E57=NA,SUM(K57:BR57)=0),0,IF(G57=\"\",1,0))","v":0},{"$f":"IF(OR($E57=NA,SUM(K57:BR57)=0),0,IF(OR(LEFT(H57,1)=\"[\",H57=\"\",IF(Proj_Type<>Shared,H57<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E57=NA,SUM(K57:BR57)=0),0,IF(OR(LEFT(I57,1)=\"[\",I57=\"\"),1,0))","v":0},{"$f":"IF(OR($E57=NA,SUM(K57:BR57)=0),0,IF(OR(ISTEXT(K57:BR57),MIN(K57:BR57)<0),1,0))","v":0}]
[{"$f":"SUM(BT58:BX58)","v":0},null,null,"Forecast UAG costs",{"$f":"Option_1","v":"Option 1"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,208.373926248,200.72095545599996,169.43096095199996,143.17836494399998,127.29118507199999,124.19124753599999,124.96623191999998,125.644343256,126.32245459199999,126.80681983199997,127.29118507199999,127.77555031199998,128.78545183739996,129.48051595679996,129.97699032779997,130.4734646988,130.96993906979995,131.56570831499997,132.55865705699995,133.65090067319997,132.65795193119996,129.77840057939997,128.8847467116,131.46641344079998,135.43820840879999,134.94173403779996,129.18263133419998,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E58=NA,0,IF(SUM(K58:BR58)=0,0,IF(OR(LEFT(D58,1)=\"[\",D58=\"\"),1,0)))","v":0},{"$f":"IF(OR($E58=NA,SUM(K58:BR58)=0),0,IF(G58=\"\",1,0))","v":0},{"$f":"IF(OR($E58=NA,SUM(K58:BR58)=0),0,IF(OR(LEFT(H58,1)=\"[\",H58=\"\",IF(Proj_Type<>Shared,H58<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E58=NA,SUM(K58:BR58)=0),0,IF(OR(LEFT(I58,1)=\"[\",I58=\"\"),1,0))","v":0},{"$f":"IF(OR($E58=NA,SUM(K58:BR58)=0),0,IF(OR(ISTEXT(K58:BR58),MIN(K58:BR58)<0),1,0))","v":0}]
[{"$f":"SUM(BT59:BX59)","v":0},null,null,"Forecast reduction in safeguard compliance costs",{"$f":"Option_1","v":"Option 1"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,48.228646845628077,48.62990918738371,50.312124389359219,52.164104428231333,53.553089457385433,54.972940820520705,56.423658517637207,57.920675715725508,59.448559247794996,61.022742280836297,62.643224814849404,64.310006849834309,66.007655218800409,67.767036255728939,69.55728362663865,71.39383049852016,73.292110038364086,75.236689079179811,77.227567620967335,79.280178830717261,81.379089541439001,83.539732920123143,85.746675799779084,88.015351347397413,90.345759562978174,92.753333613511927,95.207207165017479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E59=NA,0,IF(SUM(K59:BR59)=0,0,IF(OR(LEFT(D59,1)=\"[\",D59=\"\"),1,0)))","v":0},{"$f":"IF(OR($E59=NA,SUM(K59:BR59)=0),0,IF(G59=\"\",1,0))","v":0},{"$f":"IF(OR($E59=NA,SUM(K59:BR59)=0),0,IF(OR(LEFT(H59,1)=\"[\",H59=\"\",IF(Proj_Type<>Shared,H59<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E59=NA,SUM(K59:BR59)=0),0,IF(OR(LEFT(I59,1)=\"[\",I59=\"\"),1,0))","v":0},{"$f":"IF(OR($E59=NA,SUM(K59:BR59)=0),0,IF(OR(ISTEXT(K59:BR59),MIN(K59:BR59)<0),1,0))","v":0}]
[{"$f":"SUM(BT60:BX60)","v":0},null,null,"[Insert description/driver of costs/savings]",{"$f":"Option_1","v":"Option 1"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select from list]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E60=NA,0,IF(SUM(K60:BR60)=0,0,IF(OR(LEFT(D60,1)=\"[\",D60=\"\"),1,0)))","v":0},{"$f":"IF(OR($E60=NA,SUM(K60:BR60)=0),0,IF(G60=\"\",1,0))","v":0},{"$f":"IF(OR($E60=NA,SUM(K60:BR60)=0),0,IF(OR(LEFT(H60,1)=\"[\",H60=\"\",IF(Proj_Type<>Shared,H60<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E60=NA,SUM(K60:BR60)=0),0,IF(OR(LEFT(I60,1)=\"[\",I60=\"\"),1,0))","v":0},{"$f":"IF(OR($E60=NA,SUM(K60:BR60)=0),0,IF(OR(ISTEXT(K60:BR60),MIN(K60:BR60)<0),1,0))","v":0}]
[]
[{"$f":"SUM(BT62:BX62)","v":0},null,null,"Forecast repair rate cost",{"$f":"Option_2","v":"Option 2"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,548.28880898496254,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,567.62786204887232,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E62=NA,0,IF(SUM(K62:BR62)=0,0,IF(OR(LEFT(D62,1)=\"[\",D62=\"\"),1,0)))","v":0},{"$f":"IF(OR($E62=NA,SUM(K62:BR62)=0),0,IF(G62=\"\",1,0))","v":0},{"$f":"IF(OR($E62=NA,SUM(K62:BR62)=0),0,IF(OR(LEFT(H62,1)=\"[\",H62=\"\",IF(Proj_Type<>Shared,H62<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E62=NA,SUM(K62:BR62)=0),0,IF(OR(LEFT(I62,1)=\"[\",I62=\"\"),1,0))","v":0},{"$f":"IF(OR($E62=NA,SUM(K62:BR62)=0),0,IF(OR(ISTEXT(K62:BR62),MIN(K62:BR62)<0),1,0))","v":0}]
[{"$f":"SUM(BT63:BX63)","v":0},null,null,"Forecast public reported leak cost",{"$f":"Option_2","v":"Option 2"},{"$f":"dollar_unit","v":"$000"},"Real 2023","JGN","Ongoing",null,65.034030017351071,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,67.951396674378259,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E63=NA,0,IF(SUM(K63:BR63)=0,0,IF(OR(LEFT(D63,1)=\"[\",D63=\"\"),1,0)))","v":0},{"$f":"IF(OR($E63=NA,SUM(K63:BR63)=0),0,IF(G63=\"\",1,0))","v":0},{"$f":"IF(OR($E63=NA,SUM(K63:BR63)=0),0,IF(OR(LEFT(H63,1)=\"[\",H63=\"\",IF(Proj_Type<>Shared,H63<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E63=NA,SUM(K63:BR63)=0),0,IF(OR(LEFT(I63,1)=\"[\",I63=\"\"),1,0))","v":0},{"$f":"IF(OR($E63=NA,SUM(K63:BR63)=0),0,IF(OR(ISTEXT(K63:BR63),MIN(K63:BR63)<0),1,0))","v":0}]
[{"$f":"SUM(BT64:BX64)","v":0},null,null,"Forecast UAG costs",{"$f":"Option_2","v":"Option 2"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,208.373926248,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,200.72095545599996,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E64=NA,0,IF(SUM(K64:BR64)=0,0,IF(OR(LEFT(D64,1)=\"[\",D64=\"\"),1,0)))","v":0},{"$f":"IF(OR($E64=NA,SUM(K64:BR64)=0),0,IF(G64=\"\",1,0))","v":0},{"$f":"IF(OR($E64=NA,SUM(K64:BR64)=0),0,IF(OR(LEFT(H64,1)=\"[\",H64=\"\",IF(Proj_Type<>Shared,H64<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E64=NA,SUM(K64:BR64)=0),0,IF(OR(LEFT(I64,1)=\"[\",I64=\"\"),1,0))","v":0},{"$f":"IF(OR($E64=NA,SUM(K64:BR64)=0),0,IF(OR(ISTEXT(K64:BR64),MIN(K64:BR64)<0),1,0))","v":0}]
[{"$f":"SUM(BT65:BX65)","v":0},null,null,"Forecast reduction in safeguard compliance costs",{"$f":"Option_2","v":"Option 2"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,48.228646845628077,48.62990918738371,50.312124389359219,52.164104428231333,53.553089457385433,54.972940820520705,56.423658517637207,57.920675715725508,59.448559247794996,61.022742280836297,62.643224814849404,64.310006849834309,66.007655218800409,67.767036255728939,69.55728362663865,71.39383049852016,73.292110038364086,75.236689079179811,77.227567620967335,79.280178830717261,81.379089541439001,83.539732920123143,85.746675799779084,88.015351347397413,90.345759562978174,92.753333613511927,95.207207165017479,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E65=NA,0,IF(SUM(K65:BR65)=0,0,IF(OR(LEFT(D65,1)=\"[\",D65=\"\"),1,0)))","v":0},{"$f":"IF(OR($E65=NA,SUM(K65:BR65)=0),0,IF(G65=\"\",1,0))","v":0},{"$f":"IF(OR($E65=NA,SUM(K65:BR65)=0),0,IF(OR(LEFT(H65,1)=\"[\",H65=\"\",IF(Proj_Type<>Shared,H65<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E65=NA,SUM(K65:BR65)=0),0,IF(OR(LEFT(I65,1)=\"[\",I65=\"\"),1,0))","v":0},{"$f":"IF(OR($E65=NA,SUM(K65:BR65)=0),0,IF(OR(ISTEXT(K65:BR65),MIN(K65:BR65)<0),1,0))","v":0}]
[{"$f":"SUM(BT66:BX66)","v":0},null,null,"[Insert description/driver of costs/savings]",{"$f":"Option_2","v":"Option 2"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select from list]",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E66=NA,0,IF(SUM(K66:BR66)=0,0,IF(OR(LEFT(D66,1)=\"[\",D66=\"\"),1,0)))","v":0},{"$f":"IF(OR($E66=NA,SUM(K66:BR66)=0),0,IF(G66=\"\",1,0))","v":0},{"$f":"IF(OR($E66=NA,SUM(K66:BR66)=0),0,IF(OR(LEFT(H66,1)=\"[\",H66=\"\",IF(Proj_Type<>Shared,H66<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E66=NA,SUM(K66:BR66)=0),0,IF(OR(LEFT(I66,1)=\"[\",I66=\"\"),1,0))","v":0},{"$f":"IF(OR($E66=NA,SUM(K66:BR66)=0),0,IF(OR(ISTEXT(K66:BR66),MIN(K66:BR66)<0),1,0))","v":0}]
[]
[{"$f":"SUM(BT68:BX68)","v":0},null,null,"Forecast repair rate cost",{"$f":"Option_3","v":"Option 3"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,548.28880898496254,567.62786204887232,576.92355682880634,436.09418420372958,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E68=NA,0,IF(SUM(K68:BR68)=0,0,IF(OR(LEFT(D68,1)=\"[\",D68=\"\"),1,0)))","v":0},{"$f":"IF(OR($E68=NA,SUM(K68:BR68)=0),0,IF(G68=\"\",1,0))","v":0},{"$f":"IF(OR($E68=NA,SUM(K68:BR68)=0),0,IF(OR(LEFT(H68,1)=\"[\",H68=\"\",IF(Proj_Type<>Shared,H68<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E68=NA,SUM(K68:BR68)=0),0,IF(OR(LEFT(I68,1)=\"[\",I68=\"\"),1,0))","v":0},{"$f":"IF(OR($E68=NA,SUM(K68:BR68)=0),0,IF(OR(ISTEXT(K68:BR68),MIN(K68:BR68)<0),1,0))","v":0}]
[{"$f":"SUM(BT69:BX69)","v":0},null,null,"Forecast public reported leak cost",{"$f":"Option_3","v":"Option 3"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,65.034030017351071,67.951396674378259,69.656156005585686,53.071722614939759,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E69=NA,0,IF(SUM(K69:BR69)=0,0,IF(OR(LEFT(D69,1)=\"[\",D69=\"\"),1,0)))","v":0},{"$f":"IF(OR($E69=NA,SUM(K69:BR69)=0),0,IF(G69=\"\",1,0))","v":0},{"$f":"IF(OR($E69=NA,SUM(K69:BR69)=0),0,IF(OR(LEFT(H69,1)=\"[\",H69=\"\",IF(Proj_Type<>Shared,H69<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E69=NA,SUM(K69:BR69)=0),0,IF(OR(LEFT(I69,1)=\"[\",I69=\"\"),1,0))","v":0},{"$f":"IF(OR($E69=NA,SUM(K69:BR69)=0),0,IF(OR(ISTEXT(K69:BR69),MIN(K69:BR69)<0),1,0))","v":0}]
[{"$f":"SUM(BT70:BX70)","v":0},null,null,"Forecast UAG costs",{"$f":"Option_3","v":"Option 3"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,208.373926248,200.72095545599996,166.38236414620525,100.90984297585949,0.1272911850720001,0.1241912475360001,0.1249662319200001,0.1256443432560001,0.12632245459200009,0.12680681983200009,0.1272911850720001,0.12777555031200008,0.12878545183740009,0.12948051595680007,0.12997699032780008,0.13047346469880011,0.13096993906980006,0.13156570831500009,0.13255865705700007,0.1336509006732001,0.13265795193120009,0.1297784005794001,0.12888474671160011,0.1314664134408001,0.13543820840880011,0.13494173403780008,0.1291826313342001,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E70=NA,0,IF(SUM(K70:BR70)=0,0,IF(OR(LEFT(D70,1)=\"[\",D70=\"\"),1,0)))","v":0},{"$f":"IF(OR($E70=NA,SUM(K70:BR70)=0),0,IF(G70=\"\",1,0))","v":0},{"$f":"IF(OR($E70=NA,SUM(K70:BR70)=0),0,IF(OR(LEFT(H70,1)=\"[\",H70=\"\",IF(Proj_Type<>Shared,H70<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E70=NA,SUM(K70:BR70)=0),0,IF(OR(LEFT(I70,1)=\"[\",I70=\"\"),1,0))","v":0},{"$f":"IF(OR($E70=NA,SUM(K70:BR70)=0),0,IF(OR(ISTEXT(K70:BR70),MIN(K70:BR70)<0),1,0))","v":0}]
[{"$f":"SUM(BT71:BX71)","v":0},null,null,"Forecast reduction in safeguard compliance costs",{"$f":"Option_3","v":"Option 3"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,48.228646845628077,48.62990918738371,49.406850755518469,36.764434269716446,5.3553089457385482E-2,5.4972940820520753E-2,5.6423658517637261E-2,5.792067571572556E-2,5.9448559247795046E-2,6.1022742280836352E-2,6.2643224814849463E-2,6.4310006849834372E-2,6.6007655218800462E-2,6.7767036255728996E-2,6.9557283626638711E-2,7.1393830498520217E-2,7.3292110038364153E-2,7.523668907917988E-2,7.7227567620967399E-2,7.9280178830717335E-2,8.1379089541439076E-2,8.3539732920123219E-2,8.5746675799779154E-2,8.8015351347397491E-2,9.0345759562978259E-2,9.2753333613512012E-2,9.5207207165017557E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E71=NA,0,IF(SUM(K71:BR71)=0,0,IF(OR(LEFT(D71,1)=\"[\",D71=\"\"),1,0)))","v":0},{"$f":"IF(OR($E71=NA,SUM(K71:BR71)=0),0,IF(G71=\"\",1,0))","v":0},{"$f":"IF(OR($E71=NA,SUM(K71:BR71)=0),0,IF(OR(LEFT(H71,1)=\"[\",H71=\"\",IF(Proj_Type<>Shared,H71<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E71=NA,SUM(K71:BR71)=0),0,IF(OR(LEFT(I71,1)=\"[\",I71=\"\"),1,0))","v":0},{"$f":"IF(OR($E71=NA,SUM(K71:BR71)=0),0,IF(OR(ISTEXT(K71:BR71),MIN(K71:BR71)<0),1,0))","v":0}]
[{"$f":"SUM(BT72:BX72)","v":0},null,null,"[Insert description/driver of costs/savings]",{"$f":"Option_3","v":"Option 3"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select from list]",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E72=NA,0,IF(SUM(K72:BR72)=0,0,IF(OR(LEFT(D72,1)=\"[\",D72=\"\"),1,0)))","v":0},{"$f":"IF(OR($E72=NA,SUM(K72:BR72)=0),0,IF(G72=\"\",1,0))","v":0},{"$f":"IF(OR($E72=NA,SUM(K72:BR72)=0),0,IF(OR(LEFT(H72,1)=\"[\",H72=\"\",IF(Proj_Type<>Shared,H72<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E72=NA,SUM(K72:BR72)=0),0,IF(OR(LEFT(I72,1)=\"[\",I72=\"\"),1,0))","v":0},{"$f":"IF(OR($E72=NA,SUM(K72:BR72)=0),0,IF(OR(ISTEXT(K72:BR72),MIN(K72:BR72)<0),1,0))","v":0}]
[]
[{"$f":"SUM(BT74:BX74)","v":0},null,null,"Forecast repair rate cost",{"$f":"Option_4","v":"Option 4"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,548.28880898496254,567.62786204887232,576.90354230763933,434.31225173900185,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E74=NA,0,IF(SUM(K74:BR74)=0,0,IF(OR(LEFT(D74,1)=\"[\",D74=\"\"),1,0)))","v":0},{"$f":"IF(OR($E74=NA,SUM(K74:BR74)=0),0,IF(G74=\"\",1,0))","v":0},{"$f":"IF(OR($E74=NA,SUM(K74:BR74)=0),0,IF(OR(LEFT(H74,1)=\"[\",H74=\"\",IF(Proj_Type<>Shared,H74<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E74=NA,SUM(K74:BR74)=0),0,IF(OR(LEFT(I74,1)=\"[\",I74=\"\"),1,0))","v":0},{"$f":"IF(OR($E74=NA,SUM(K74:BR74)=0),0,IF(OR(ISTEXT(K74:BR74),MIN(K74:BR74)<0),1,0))","v":0}]
[{"$f":"SUM(BT75:BX75)","v":0},null,null,"Forecast public reported leak cost",{"$f":"Option_4","v":"Option 4"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,65.034030017351071,67.951396674378259,69.653739507607256,52.854865273310075,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E75=NA,0,IF(SUM(K75:BR75)=0,0,IF(OR(LEFT(D75,1)=\"[\",D75=\"\"),1,0)))","v":0},{"$f":"IF(OR($E75=NA,SUM(K75:BR75)=0),0,IF(G75=\"\",1,0))","v":0},{"$f":"IF(OR($E75=NA,SUM(K75:BR75)=0),0,IF(OR(LEFT(H75,1)=\"[\",H75=\"\",IF(Proj_Type<>Shared,H75<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E75=NA,SUM(K75:BR75)=0),0,IF(OR(LEFT(I75,1)=\"[\",I75=\"\"),1,0))","v":0},{"$f":"IF(OR($E75=NA,SUM(K75:BR75)=0),0,IF(OR(ISTEXT(K75:BR75),MIN(K75:BR75)<0),1,0))","v":0}]
[{"$f":"SUM(BT76:BX76)","v":0},null,null,"Forecast UAG costs",{"$f":"Option_4","v":"Option 4"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,208.373926248,200.72095545599996,166.37628886704323,100.46733747022981,0.1272911850720001,0.1241912475360001,0.1249662319200001,0.1256443432560001,0.12632245459200009,0.12680681983200009,0.1272911850720001,0.12777555031200008,0.12878545183740009,0.12948051595680007,0.12997699032780008,0.13047346469880011,0.13096993906980006,0.13156570831500009,0.13255865705700007,0.1336509006732001,0.13265795193120009,0.1297784005794001,0.12888474671160011,0.1314664134408001,0.13543820840880011,0.13494173403780008,0.1291826313342001,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E76=NA,0,IF(SUM(K76:BR76)=0,0,IF(OR(LEFT(D76,1)=\"[\",D76=\"\"),1,0)))","v":0},{"$f":"IF(OR($E76=NA,SUM(K76:BR76)=0),0,IF(G76=\"\",1,0))","v":0},{"$f":"IF(OR($E76=NA,SUM(K76:BR76)=0),0,IF(OR(LEFT(H76,1)=\"[\",H76=\"\",IF(Proj_Type<>Shared,H76<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E76=NA,SUM(K76:BR76)=0),0,IF(OR(LEFT(I76,1)=\"[\",I76=\"\"),1,0))","v":0},{"$f":"IF(OR($E76=NA,SUM(K76:BR76)=0),0,IF(OR(ISTEXT(K76:BR76),MIN(K76:BR76)<0),1,0))","v":0}]
[{"$f":"SUM(BT77:BX77)","v":0},null,null,"Forecast reduction in safeguard compliance costs",{"$f":"Option_4","v":"Option 4"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,48.228646845628077,48.62990918738371,49.405046715694922,36.603216452941112,5.3553089457385482E-2,5.4972940820520753E-2,5.6423658517637261E-2,5.792067571572556E-2,5.9448559247795046E-2,6.1022742280836352E-2,6.2643224814849463E-2,6.4310006849834372E-2,6.6007655218800462E-2,6.7767036255728996E-2,6.9557283626638711E-2,7.1393830498520217E-2,7.3292110038364153E-2,7.523668907917988E-2,7.7227567620967399E-2,7.9280178830717335E-2,8.1379089541439076E-2,8.3539732920123219E-2,8.5746675799779154E-2,8.8015351347397491E-2,9.0345759562978259E-2,9.2753333613512012E-2,9.5207207165017557E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E77=NA,0,IF(SUM(K77:BR77)=0,0,IF(OR(LEFT(D77,1)=\"[\",D77=\"\"),1,0)))","v":0},{"$f":"IF(OR($E77=NA,SUM(K77:BR77)=0),0,IF(G77=\"\",1,0))","v":0},{"$f":"IF(OR($E77=NA,SUM(K77:BR77)=0),0,IF(OR(LEFT(H77,1)=\"[\",H77=\"\",IF(Proj_Type<>Shared,H77<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E77=NA,SUM(K77:BR77)=0),0,IF(OR(LEFT(I77,1)=\"[\",I77=\"\"),1,0))","v":0},{"$f":"IF(OR($E77=NA,SUM(K77:BR77)=0),0,IF(OR(ISTEXT(K77:BR77),MIN(K77:BR77)<0),1,0))","v":0}]
[{"$f":"SUM(BT78:BX78)","v":0},null,null,"[Insert description/driver of costs/savings]",{"$f":"Option_4","v":"Option 4"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select from list]",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E78=NA,0,IF(SUM(K78:BR78)=0,0,IF(OR(LEFT(D78,1)=\"[\",D78=\"\"),1,0)))","v":0},{"$f":"IF(OR($E78=NA,SUM(K78:BR78)=0),0,IF(G78=\"\",1,0))","v":0},{"$f":"IF(OR($E78=NA,SUM(K78:BR78)=0),0,IF(OR(LEFT(H78,1)=\"[\",H78=\"\",IF(Proj_Type<>Shared,H78<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E78=NA,SUM(K78:BR78)=0),0,IF(OR(LEFT(I78,1)=\"[\",I78=\"\"),1,0))","v":0},{"$f":"IF(OR($E78=NA,SUM(K78:BR78)=0),0,IF(OR(ISTEXT(K78:BR78),MIN(K78:BR78)<0),1,0))","v":0}]
[]
[{"$f":"SUM(BT80:BX80)","v":0},null,null,"Forecast repair rate cost",{"$f":"Option_5","v":"Option 5"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,548.28880898496254,567.62786204887232,576.90354230763933,434.31225173900185,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,31.282251062030102,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E80=NA,0,IF(SUM(K80:BR80)=0,0,IF(OR(LEFT(D80,1)=\"[\",D80=\"\"),1,0)))","v":0},{"$f":"IF(OR($E80=NA,SUM(K80:BR80)=0),0,IF(G80=\"\",1,0))","v":0},{"$f":"IF(OR($E80=NA,SUM(K80:BR80)=0),0,IF(OR(LEFT(H80,1)=\"[\",H80=\"\",IF(Proj_Type<>Shared,H80<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E80=NA,SUM(K80:BR80)=0),0,IF(OR(LEFT(I80,1)=\"[\",I80=\"\"),1,0))","v":0},{"$f":"IF(OR($E80=NA,SUM(K80:BR80)=0),0,IF(OR(ISTEXT(K80:BR80),MIN(K80:BR80)<0),1,0))","v":0}]
[{"$f":"SUM(BT81:BX81)","v":0},null,null,"Forecast public reported leak cost",{"$f":"Option_5","v":"Option 5"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,65.034030017351071,67.951396674378259,69.653739507607256,52.854865273310075,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,3.8351748322729939,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E81=NA,0,IF(SUM(K81:BR81)=0,0,IF(OR(LEFT(D81,1)=\"[\",D81=\"\"),1,0)))","v":0},{"$f":"IF(OR($E81=NA,SUM(K81:BR81)=0),0,IF(G81=\"\",1,0))","v":0},{"$f":"IF(OR($E81=NA,SUM(K81:BR81)=0),0,IF(OR(LEFT(H81,1)=\"[\",H81=\"\",IF(Proj_Type<>Shared,H81<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E81=NA,SUM(K81:BR81)=0),0,IF(OR(LEFT(I81,1)=\"[\",I81=\"\"),1,0))","v":0},{"$f":"IF(OR($E81=NA,SUM(K81:BR81)=0),0,IF(OR(ISTEXT(K81:BR81),MIN(K81:BR81)<0),1,0))","v":0}]
[{"$f":"SUM(BT82:BX82)","v":0},null,null,"Forecast UAG costs",{"$f":"Option_5","v":"Option 5"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,208.373926248,200.72095545599996,113.01045095498398,47.821573891296005,0.1272911850720001,0.1241912475360001,0.1249662319200001,0.1256443432560001,0.12632245459200009,0.12680681983200009,0.1272911850720001,0.12777555031200008,0.12878545183740009,0.12948051595680007,0.12997699032780008,0.13047346469880011,0.13096993906980006,0.13156570831500009,0.13255865705700007,0.1336509006732001,0.13265795193120009,0.1297784005794001,0.12888474671160011,0.1314664134408001,0.13543820840880011,0.13494173403780008,0.1291826313342001,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E82=NA,0,IF(SUM(K82:BR82)=0,0,IF(OR(LEFT(D82,1)=\"[\",D82=\"\"),1,0)))","v":0},{"$f":"IF(OR($E82=NA,SUM(K82:BR82)=0),0,IF(G82=\"\",1,0))","v":0},{"$f":"IF(OR($E82=NA,SUM(K82:BR82)=0),0,IF(OR(LEFT(H82,1)=\"[\",H82=\"\",IF(Proj_Type<>Shared,H82<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E82=NA,SUM(K82:BR82)=0),0,IF(OR(LEFT(I82,1)=\"[\",I82=\"\"),1,0))","v":0},{"$f":"IF(OR($E82=NA,SUM(K82:BR82)=0),0,IF(OR(ISTEXT(K82:BR82),MIN(K82:BR82)<0),1,0))","v":0}]
[{"$f":"SUM(BT83:BX83)","v":0},null,null,"Forecast reduction in safeguard compliance costs",{"$f":"Option_5","v":"Option 5"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,48.228646845628077,48.62990918738371,33.558186967702603,17.422810879029271,5.3553089457385482E-2,5.4972940820520753E-2,5.6423658517637261E-2,5.792067571572556E-2,5.9448559247795046E-2,6.1022742280836352E-2,6.2643224814849463E-2,6.4310006849834372E-2,6.6007655218800462E-2,6.7767036255728996E-2,6.9557283626638711E-2,7.1393830498520217E-2,7.3292110038364153E-2,7.523668907917988E-2,7.7227567620967399E-2,7.9280178830717335E-2,8.1379089541439076E-2,8.3539732920123219E-2,8.5746675799779154E-2,8.8015351347397491E-2,9.0345759562978259E-2,9.2753333613512012E-2,9.5207207165017557E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E83=NA,0,IF(SUM(K83:BR83)=0,0,IF(OR(LEFT(D83,1)=\"[\",D83=\"\"),1,0)))","v":0},{"$f":"IF(OR($E83=NA,SUM(K83:BR83)=0),0,IF(G83=\"\",1,0))","v":0},{"$f":"IF(OR($E83=NA,SUM(K83:BR83)=0),0,IF(OR(LEFT(H83,1)=\"[\",H83=\"\",IF(Proj_Type<>Shared,H83<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E83=NA,SUM(K83:BR83)=0),0,IF(OR(LEFT(I83,1)=\"[\",I83=\"\"),1,0))","v":0},{"$f":"IF(OR($E83=NA,SUM(K83:BR83)=0),0,IF(OR(ISTEXT(K83:BR83),MIN(K83:BR83)<0),1,0))","v":0}]
[{"$f":"SUM(BT84:BX84)","v":0},null,null,"[Insert description/driver of costs/savings]",{"$f":"Option_5","v":"Option 5"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select from list]",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E84=NA,0,IF(SUM(K84:BR84)=0,0,IF(OR(LEFT(D84,1)=\"[\",D84=\"\"),1,0)))","v":0},{"$f":"IF(OR($E84=NA,SUM(K84:BR84)=0),0,IF(G84=\"\",1,0))","v":0},{"$f":"IF(OR($E84=NA,SUM(K84:BR84)=0),0,IF(OR(LEFT(H84,1)=\"[\",H84=\"\",IF(Proj_Type<>Shared,H84<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E84=NA,SUM(K84:BR84)=0),0,IF(OR(LEFT(I84,1)=\"[\",I84=\"\"),1,0))","v":0},{"$f":"IF(OR($E84=NA,SUM(K84:BR84)=0),0,IF(OR(ISTEXT(K84:BR84),MIN(K84:BR84)<0),1,0))","v":0}]
[]
[{"$f":"SUM(BT86:BX86)","v":0},null,null,"Forecast repair rate cost",{"$f":"Option_6","v":"Option 6"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,548.28880898496254,567.62786204887232,586.96691511278209,606.30596817669175,625.64502124060152,644.98407430451141,664.32312736842118,671.96430778142235,505.64362798159965,36.117014328007549,36.117014328007549,36.117014328007549,36.117014328007549,36.117014328007549,36.117014328007549,36.117014328007549,36.117014328007549,36.117014328007549,36.117014328007549,36.117014328007549,36.117014328007549,36.117014328007549,36.117014328007549,36.117014328007549,36.117014328007549,36.117014328007549,36.117014328007549,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E86=NA,0,IF(SUM(K86:BR86)=0,0,IF(OR(LEFT(D86,1)=\"[\",D86=\"\"),1,0)))","v":0},{"$f":"IF(OR($E86=NA,SUM(K86:BR86)=0),0,IF(G86=\"\",1,0))","v":0},{"$f":"IF(OR($E86=NA,SUM(K86:BR86)=0),0,IF(OR(LEFT(H86,1)=\"[\",H86=\"\",IF(Proj_Type<>Shared,H86<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E86=NA,SUM(K86:BR86)=0),0,IF(OR(LEFT(I86,1)=\"[\",I86=\"\"),1,0))","v":0},{"$f":"IF(OR($E86=NA,SUM(K86:BR86)=0),0,IF(OR(ISTEXT(K86:BR86),MIN(K86:BR86)<0),1,0))","v":0}]
[{"$f":"SUM(BT87:BX87)","v":0},null,null,"Forecast public reported leak cost",{"$f":"Option_6","v":"Option 6"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,65.034030017351071,67.951396674378259,70.868763331405447,73.786129988432634,76.703496645459808,79.620863302486995,82.538229959514183,83.993399766782076,63.563509757868445,4.5645164965297909,4.5645164965297909,4.5645164965297909,4.5645164965297909,4.5645164965297909,4.5645164965297909,4.5645164965297909,4.5645164965297909,4.5645164965297909,4.5645164965297909,4.5645164965297909,4.5645164965297909,4.5645164965297909,4.5645164965297909,4.5645164965297909,4.5645164965297909,4.5645164965297909,4.5645164965297909,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E87=NA,0,IF(SUM(K87:BR87)=0,0,IF(OR(LEFT(D87,1)=\"[\",D87=\"\"),1,0)))","v":0},{"$f":"IF(OR($E87=NA,SUM(K87:BR87)=0),0,IF(G87=\"\",1,0))","v":0},{"$f":"IF(OR($E87=NA,SUM(K87:BR87)=0),0,IF(OR(LEFT(H87,1)=\"[\",H87=\"\",IF(Proj_Type<>Shared,H87<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E87=NA,SUM(K87:BR87)=0),0,IF(OR(LEFT(I87,1)=\"[\",I87=\"\"),1,0))","v":0},{"$f":"IF(OR($E87=NA,SUM(K87:BR87)=0),0,IF(OR(ISTEXT(K87:BR87),MIN(K87:BR87)<0),1,0))","v":0}]
[{"$f":"SUM(BT88:BX88)","v":0},null,null,"Forecast UAG costs",{"$f":"Option_6","v":"Option 6"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,208.373926248,200.72095545599996,169.43096095199996,143.17836494399998,127.29118507199999,124.19124753599999,124.96623191999998,123.3836056590213,89.030064438782659,0.12680681983200009,0.1272911850720001,0.12777555031200008,0.12878545183740009,0.12948051595680007,0.12997699032780008,0.13047346469880011,0.13096993906980006,0.13156570831500009,0.13255865705700007,0.1336509006732001,0.13265795193120009,0.1297784005794001,0.12888474671160011,0.1314664134408001,0.13543820840880011,0.13494173403780008,0.1291826313342001,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E88=NA,0,IF(SUM(K88:BR88)=0,0,IF(OR(LEFT(D88,1)=\"[\",D88=\"\"),1,0)))","v":0},{"$f":"IF(OR($E88=NA,SUM(K88:BR88)=0),0,IF(G88=\"\",1,0))","v":0},{"$f":"IF(OR($E88=NA,SUM(K88:BR88)=0),0,IF(OR(LEFT(H88,1)=\"[\",H88=\"\",IF(Proj_Type<>Shared,H88<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E88=NA,SUM(K88:BR88)=0),0,IF(OR(LEFT(I88,1)=\"[\",I88=\"\"),1,0))","v":0},{"$f":"IF(OR($E88=NA,SUM(K88:BR88)=0),0,IF(OR(ISTEXT(K88:BR88),MIN(K88:BR88)<0),1,0))","v":0}]
[{"$f":"SUM(BT89:BX89)","v":0},null,null,"Forecast reduction in safeguard compliance costs",{"$f":"Option_6","v":"Option 6"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Ongoing",null,48.228646845628077,48.62990918738371,50.312124389359219,52.164104428231333,53.553089457385433,54.972940820520705,56.423658517637207,56.878500271613753,41.898402605605838,6.1022742280836352E-2,6.2643224814849463E-2,6.4310006849834372E-2,6.6007655218800462E-2,6.7767036255728996E-2,6.9557283626638711E-2,7.1393830498520217E-2,7.3292110038364153E-2,7.523668907917988E-2,7.7227567620967399E-2,7.9280178830717335E-2,8.1379089541439076E-2,8.3539732920123219E-2,8.5746675799779154E-2,8.8015351347397491E-2,9.0345759562978259E-2,9.2753333613512012E-2,9.5207207165017557E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E89=NA,0,IF(SUM(K89:BR89)=0,0,IF(OR(LEFT(D89,1)=\"[\",D89=\"\"),1,0)))","v":0},{"$f":"IF(OR($E89=NA,SUM(K89:BR89)=0),0,IF(G89=\"\",1,0))","v":0},{"$f":"IF(OR($E89=NA,SUM(K89:BR89)=0),0,IF(OR(LEFT(H89,1)=\"[\",H89=\"\",IF(Proj_Type<>Shared,H89<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E89=NA,SUM(K89:BR89)=0),0,IF(OR(LEFT(I89,1)=\"[\",I89=\"\"),1,0))","v":0},{"$f":"IF(OR($E89=NA,SUM(K89:BR89)=0),0,IF(OR(ISTEXT(K89:BR89),MIN(K89:BR89)<0),1,0))","v":0}]
[{"$f":"SUM(BT90:BX90)","v":0},null,null,"[Insert description/driver of costs/savings]",{"$f":"Option_6","v":"Option 6"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select from list]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E90=NA,0,IF(SUM(K90:BR90)=0,0,IF(OR(LEFT(D90,1)=\"[\",D90=\"\"),1,0)))","v":0},{"$f":"IF(OR($E90=NA,SUM(K90:BR90)=0),0,IF(G90=\"\",1,0))","v":0},{"$f":"IF(OR($E90=NA,SUM(K90:BR90)=0),0,IF(OR(LEFT(H90,1)=\"[\",H90=\"\",IF(Proj_Type<>Shared,H90<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E90=NA,SUM(K90:BR90)=0),0,IF(OR(LEFT(I90,1)=\"[\",I90=\"\"),1,0))","v":0},{"$f":"IF(OR($E90=NA,SUM(K90:BR90)=0),0,IF(OR(ISTEXT(K90:BR90),MIN(K90:BR90)<0),1,0))","v":0}]
[]
[{"$f":"SUM(BT92:BX92)","v":0},null,null,"[Insert description/driver of costs/savings]",{"$f":"Option_7","v":"n/a"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select from list]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E92=NA,0,IF(SUM(K92:BR92)=0,0,IF(OR(LEFT(D92,1)=\"[\",D92=\"\"),1,0)))","v":0},{"$f":"IF(OR($E92=NA,SUM(K92:BR92)=0),0,IF(G92=\"\",1,0))","v":0},{"$f":"IF(OR($E92=NA,SUM(K92:BR92)=0),0,IF(OR(LEFT(H92,1)=\"[\",H92=\"\",IF(Proj_Type<>Shared,H92<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E92=NA,SUM(K92:BR92)=0),0,IF(OR(LEFT(I92,1)=\"[\",I92=\"\"),1,0))","v":0},{"$f":"IF(OR($E92=NA,SUM(K92:BR92)=0),0,IF(OR(ISTEXT(K92:BR92),MIN(K92:BR92)<0),1,0))","v":0}]
[{"$f":"SUM(BT93:BX93)","v":0},null,null,"[Insert description/driver of costs/savings]",{"$f":"Option_7","v":"n/a"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select from list]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E93=NA,0,IF(SUM(K93:BR93)=0,0,IF(OR(LEFT(D93,1)=\"[\",D93=\"\"),1,0)))","v":0},{"$f":"IF(OR($E93=NA,SUM(K93:BR93)=0),0,IF(G93=\"\",1,0))","v":0},{"$f":"IF(OR($E93=NA,SUM(K93:BR93)=0),0,IF(OR(LEFT(H93,1)=\"[\",H93=\"\",IF(Proj_Type<>Shared,H93<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E93=NA,SUM(K93:BR93)=0),0,IF(OR(LEFT(I93,1)=\"[\",I93=\"\"),1,0))","v":0},{"$f":"IF(OR($E93=NA,SUM(K93:BR93)=0),0,IF(OR(ISTEXT(K93:BR93),MIN(K93:BR93)<0),1,0))","v":0}]
[{"$f":"SUM(BT94:BX94)","v":0},null,null,"[Insert description/driver of costs/savings]",{"$f":"Option_7","v":"n/a"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select from list]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E94=NA,0,IF(SUM(K94:BR94)=0,0,IF(OR(LEFT(D94,1)=\"[\",D94=\"\"),1,0)))","v":0},{"$f":"IF(OR($E94=NA,SUM(K94:BR94)=0),0,IF(G94=\"\",1,0))","v":0},{"$f":"IF(OR($E94=NA,SUM(K94:BR94)=0),0,IF(OR(LEFT(H94,1)=\"[\",H94=\"\",IF(Proj_Type<>Shared,H94<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E94=NA,SUM(K94:BR94)=0),0,IF(OR(LEFT(I94,1)=\"[\",I94=\"\"),1,0))","v":0},{"$f":"IF(OR($E94=NA,SUM(K94:BR94)=0),0,IF(OR(ISTEXT(K94:BR94),MIN(K94:BR94)<0),1,0))","v":0}]
[{"$f":"SUM(BT95:BX95)","v":0},null,null,"[Insert description/driver of costs/savings]",{"$f":"Option_7","v":"n/a"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select from list]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E95=NA,0,IF(SUM(K95:BR95)=0,0,IF(OR(LEFT(D95,1)=\"[\",D95=\"\"),1,0)))","v":0},{"$f":"IF(OR($E95=NA,SUM(K95:BR95)=0),0,IF(G95=\"\",1,0))","v":0},{"$f":"IF(OR($E95=NA,SUM(K95:BR95)=0),0,IF(OR(LEFT(H95,1)=\"[\",H95=\"\",IF(Proj_Type<>Shared,H95<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E95=NA,SUM(K95:BR95)=0),0,IF(OR(LEFT(I95,1)=\"[\",I95=\"\"),1,0))","v":0},{"$f":"IF(OR($E95=NA,SUM(K95:BR95)=0),0,IF(OR(ISTEXT(K95:BR95),MIN(K95:BR95)<0),1,0))","v":0}]
[{"$f":"SUM(BT96:BX96)","v":0},null,null,"[Insert description/driver of costs/savings]",{"$f":"Option_7","v":"n/a"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select from list]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($E96=NA,0,IF(SUM(K96:BR96)=0,0,IF(OR(LEFT(D96,1)=\"[\",D96=\"\"),1,0)))","v":0},{"$f":"IF(OR($E96=NA,SUM(K96:BR96)=0),0,IF(G96=\"\",1,0))","v":0},{"$f":"IF(OR($E96=NA,SUM(K96:BR96)=0),0,IF(OR(LEFT(H96,1)=\"[\",H96=\"\",IF(Proj_Type<>Shared,H96<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E96=NA,SUM(K96:BR96)=0),0,IF(OR(LEFT(I96,1)=\"[\",I96=\"\"),1,0))","v":0},{"$f":"IF(OR($E96=NA,SUM(K96:BR96)=0),0,IF(OR(ISTEXT(K96:BR96),MIN(K96:BR96)<0),1,0))","v":0}]
[]
[null,null,"Capex"]
[]
[null,null,null,"Please note the following:","Check",null,"Instructions:",null,null,null,null,null,"Dollar Basis:"]
[null,null,null,"1. Describe the driver of each cost item",{"$f":"SUM($BT$111:$BT$165)","v":0},null,"1. Select the column heading to see more instructions on the dropdown box",null,null,null,null,null,"Nominal: The actual amount of money paid out each year. Change in nominal dollars include the effect of inflation."]
[null,null,null,"2. Select appropriate dollar basis",{"$f":"SUM($BU$111:$BU$165)","v":0},null,"2. Asset class must be selected. Description of each asset class is provided --->",null,null,"Click this link"]
[null,null,null,"3. Select the asset of each cost item",{"$f":"SUM($BV$111:$BV$165)","v":0},null,"3. Please enter positive values for costs.",null,null,null,null,null,"Real: The amount of money paid out as of today. Change in real dollars exclude the effect of inflation. When \"Real\" is selected, the input amount will automatically be escalated by inflation in the following calculations."]
[null,null,null,"4. Select asset class (matching asset selected)",{"$f":"SUM($BW$111:$BW$165)","v":0},null,"4. Please enter the current level of costs in the 'Status Quo' option, then enter the standalone costs for each subsequent options."]
[null,null,null,"5. Enter positive values into the costs block",{"$f":"SUM($BX$111:$BX$165,$BX$171:$BX$225)","v":0}]
[]
[null,null,null,"Gross Capex"]
[]
[null,null,null,"Gross Capex",{"$f":"E$4","v":"Option"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Asset"},"Asset class",null,{"$f":"K$54","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"AQ$54","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83",null,"Driver","Basis","Asset","Asset Class","Number"]
[]
[{"$f":"SUM(BT111:BX111)","v":0},null,{"$f":"LEFT(I111,3)","v":"[Se"},"[Insert description/driver of costs/savings]",{"$f":"Option_1","v":"Option 1"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E111=NA,SUM(K111:BR111,K171:BR171)=0),0,IF(OR(LEFT(D111,1)=\"[\",D111=\"\"),1,0))","v":0},{"$f":"IF(OR($E111=NA,SUM(K111:BR111,K171:BR171)=0),0,IF(G111=\"\",1,0))","v":0},{"$f":"IF(OR($E111=NA,SUM(K111:BR111,K171:BR171)=0),0,IF(OR(LEFT(H111,1)=\"[\",H111=\"\",IF(Proj_Type<>Shared,H111<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E111=NA,SUM(K111:BR111,K171:BR171)=0),0,IF(OR(LEFT(I111,1)=\"[\",I111=\"\"),1,IF(OR(H111=JEN,H111=JGN),IF(LEFT(I111,3)=H111,0,1),0)))","v":0},{"$f":"IF(OR($E111=NA,SUM(K111:BR111)=0),0,IF(OR(ISTEXT(K111:BR111),MIN(K111:BR111)<0),1,0))","v":0}]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 1","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 1","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 1","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 1","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 1","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 1","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,""]
[{"$f":"SUM(BT119:BX119)","v":0},null,"JGN","Undertake minor capital works on ferrous mains",{"$f":"Option_2","v":"Option 2"},{"$f":"dollar_unit","v":"$000"},"Real 2023","JGN","JGN - MP Mains & Services, HP Services",null,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($E119=NA,SUM(K119:BR119,K179:BR179)=0),0,IF(OR(LEFT(D119,1)=\"[\",D119=\"\"),1,0))","v":0},{"$f":"IF(OR($E119=NA,SUM(K119:BR119,K179:BR179)=0),0,IF(G119=\"\",1,0))","v":0},{"$f":"IF(OR($E119=NA,SUM(K119:BR119,K179:BR179)=0),0,IF(OR(LEFT(H119,1)=\"[\",H119=\"\",IF(Proj_Type<>Shared,H119<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E119=NA,SUM(K119:BR119,K179:BR179)=0),0,IF(OR(LEFT(I119,1)=\"[\",I119=\"\"),1,IF(OR(H119=JEN,H119=JGN),IF(LEFT(I119,3)=H119,0,1),0)))","v":0},{"$f":"IF(OR($E119=NA,SUM(K119:BR119)=0),0,IF(OR(ISTEXT(K119:BR119),MIN(K119:BR119)<0),1,0))","v":0}]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 2","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 2","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 2","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 2","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 2","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 2","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,""]
[{"$f":"SUM(BT127:BX127)","v":0},null,"JGN","Replace cast irons mains with plastic mains and maintain network pressure of 7kpa",{"$f":"Option_3","v":"Option 3"},{"$f":"dollar_unit","v":"$000"},"Real 2023","JGN","JGN - MP Mains & Services, HP Services",null,null,145.715,2245.049,5699.4970000000003,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E127=NA,SUM(K127:BR127,K187:BR187)=0),0,IF(OR(LEFT(D127,1)=\"[\",D127=\"\"),1,0))","v":0},{"$f":"IF(OR($E127=NA,SUM(K127:BR127,K187:BR187)=0),0,IF(G127=\"\",1,0))","v":0},{"$f":"IF(OR($E127=NA,SUM(K127:BR127,K187:BR187)=0),0,IF(OR(LEFT(H127,1)=\"[\",H127=\"\",IF(Proj_Type<>Shared,H127<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E127=NA,SUM(K127:BR127,K187:BR187)=0),0,IF(OR(LEFT(I127,1)=\"[\",I127=\"\"),1,IF(OR(H127=JEN,H127=JGN),IF(LEFT(I127,3)=H127,0,1),0)))","v":0},{"$f":"IF(OR($E127=NA,SUM(K127:BR127)=0),0,IF(OR(ISTEXT(K127:BR127),MIN(K127:BR127)<0),1,0))","v":0}]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 3","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 3","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 3","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 3","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 3","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 3","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,""]
[{"$f":"SUM(BT135:BX135)","v":0},null,"JGN","Rehabilitate all ferrous mains and increase network pressure to 210kPa",{"$f":"Option_4","v":"Option 4"},{"$f":"dollar_unit","v":"$000"},"Real 2023","JGN","JGN - MP Mains & Services, HP Services",null,null,277.62400000000002,4315.92,10789.8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E135=NA,SUM(K135:BR135,K195:BR195)=0),0,IF(OR(LEFT(D135,1)=\"[\",D135=\"\"),1,0))","v":0},{"$f":"IF(OR($E135=NA,SUM(K135:BR135,K195:BR195)=0),0,IF(G135=\"\",1,0))","v":0},{"$f":"IF(OR($E135=NA,SUM(K135:BR135,K195:BR195)=0),0,IF(OR(LEFT(H135,1)=\"[\",H135=\"\",IF(Proj_Type<>Shared,H135<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E135=NA,SUM(K135:BR135,K195:BR195)=0),0,IF(OR(LEFT(I135,1)=\"[\",I135=\"\"),1,IF(OR(H135=JEN,H135=JGN),IF(LEFT(I135,3)=H135,0,1),0)))","v":0},{"$f":"IF(OR($E135=NA,SUM(K135:BR135)=0),0,IF(OR(ISTEXT(K135:BR135),MIN(K135:BR135)<0),1,0))","v":0}]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 4","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 4","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 4","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 4","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 4","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 4","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,""]
[{"$f":"SUM(BT143:BX143)","v":0},null,"JGN","Rehabilitate all the mains in the network and increase network pressure to 210kPa",{"$f":"Option_5","v":"Option 5"},{"$f":"dollar_unit","v":"$000"},"Real 2023","JGN","JGN - MP Mains & Services, HP Services",null,0,31136.28,31136.28,31136.28,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E143=NA,SUM(K143:BR143,K219:BR219)=0),0,IF(OR(LEFT(D143,1)=\"[\",D143=\"\"),1,0))","v":0},{"$f":"IF(OR($E143=NA,SUM(K143:BR143,K219:BR219)=0),0,IF(G143=\"\",1,0))","v":0},{"$f":"IF(OR($E143=NA,SUM(K143:BR143,K203:BR203)=0),0,IF(OR(LEFT(H143,1)=\"[\",H143=\"\",IF(Proj_Type<>Shared,H143<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E143=NA,SUM(K143:BR143,K203:BR203)=0),0,IF(OR(LEFT(I143,1)=\"[\",I143=\"\"),1,IF(OR(H143=JEN,H143=JGN),IF(LEFT(I143,3)=H143,0,1),0)))","v":0},{"$f":"IF(OR($E143=NA,SUM(K143:BR143)=0),0,IF(OR(ISTEXT(K143:BR143),MIN(K143:BR143)<0),1,0))","v":0}]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 5","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 5","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 5","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 5","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 5","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 5","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[]
[{"$f":"SUM(BT151:BX151)","v":0},null,{"$f":"LEFT(I151,3)","v":"JGN"},"Defer the project",{"$f":"Option_6","v":"Option 6"},{"$f":"dollar_unit","v":"$000"},"Real 2023","JGN","JGN - MP Mains & Services, HP Services",null,null,null,null,null,null,null,145.715,2245.049,5699.4970000000003,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E151=NA,SUM(K151:BR151,K227:BR227)=0),0,IF(OR(LEFT(D151,1)=\"[\",D151=\"\"),1,0))","v":0},{"$f":"IF(OR($E151=NA,SUM(K151:BR151,K227:BR227)=0),0,IF(G151=\"\",1,0))","v":0},{"$f":"IF(OR($E151=NA,SUM(K151:BR151,K211:BR211)=0),0,IF(OR(LEFT(H151,1)=\"[\",H151=\"\",IF(Proj_Type<>Shared,H151<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E151=NA,SUM(K151:BR151,K211:BR211)=0),0,IF(OR(LEFT(I151,1)=\"[\",I151=\"\"),1,IF(OR(H151=JEN,H151=JGN),IF(LEFT(I151,3)=H151,0,1),0)))","v":0},{"$f":"IF(OR($E151=NA,SUM(K151:BR151)=0),0,IF(OR(ISTEXT(K151:BR151),MIN(K151:BR151)<0),1,0))","v":0}]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 6","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 6","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 6","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 6","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 6","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","Option 6","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[]
[{"$f":"SUM(BT159:BX159)","v":0},null,{"$f":"LEFT(I159,3)","v":"[Se"},"A",{"$f":"Option_7","v":"n/a"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E159=NA,SUM(K159:BR159,K219:BR219)=0),0,IF(OR(LEFT(D159,1)=\"[\",D159=\"\"),1,0))","v":0},{"$f":"IF(OR($E159=NA,SUM(K159:BR159,K219:BR219)=0),0,IF(G159=\"\",1,0))","v":0},{"$f":"IF(OR($E159=NA,SUM(K159:BR159,K219:BR219)=0),0,IF(OR(LEFT(H159,1)=\"[\",H159=\"\",IF(Proj_Type<>Shared,H159<>Proj_Type)),1,0))","v":0},{"$f":"IF(OR($E159=NA,SUM(K159:BR159,K219:BR219)=0),0,IF(OR(LEFT(I159,1)=\"[\",I159=\"\"),1,IF(OR(H159=JEN,H159=JGN),IF(LEFT(I159,3)=H159,0,1),0)))","v":0},{"$f":"IF(OR($E159=NA,SUM(K159:BR159)=0),0,IF(OR(ISTEXT(K159:BR159),MIN(K159:BR159)<0),1,0))","v":0}]
[0,null,"[Se","B","n/a","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","C","n/a","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","D","n/a","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","n/a","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","n/a","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,null,"[Se","[Insert description/driver of costs/savings]","n/a","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[]
[null,null,null,"Capital contribution and gifted assets included in the above gross capex"]
[]
[null,null,null,"Capital Contribution and Gifted Assets",{"$f":"E$4","v":"Option"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Asset"},"Asset class",null,{"$f":"K$54","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"AQ$54","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83",null,null,null,null,null,"Number"]
[]
[{"$f":"SUM(BT171:BX171)","v":0},null,null,{"$f":"D111","v":"[Insert description/driver of costs/savings]"},"Option 1","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(OR($E171=NA,SUM(K171:BR171)=0),0,IF(OR(ISTEXT(K171:BR171),MIN(K171:BR171)<0),1,0))","v":0}]
[0,null,null,"[Insert description/driver of costs/savings]","Option 1","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 1","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 1","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 1","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 1","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 1","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[]
[{"$f":"SUM(BT179:BX179)","v":0},null,null,{"$f":"D119","v":"Undertake minor capital works on ferrous mains"},"Option 2","$000","Real 2023","JGN","JGN - MP Mains & Services, HP Services",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(OR($E179=NA,SUM(K179:BR179)=0),0,IF(OR(ISTEXT(K179:BR179),MIN(K179:BR179)<0),1,0))","v":0}]
[0,null,null,"[Insert description/driver of costs/savings]","Option 2","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 2","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 2","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 2","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 2","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 2","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[]
[{"$f":"SUM(BT187:BX187)","v":0},null,null,{"$f":"D127","v":"Replace cast irons mains with plastic mains and maintain network pressure of 7kpa"},"Option 3","$000","Real 2023","JGN","JGN - MP Mains & Services, HP Services",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(OR($E187=NA,SUM(K187:BR187)=0),0,IF(OR(ISTEXT(K187:BR187),MIN(K187:BR187)<0),1,0))","v":0}]
[0,null,null,"[Insert description/driver of costs/savings]","Option 3","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 3","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 3","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 3","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 3","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 3","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[]
[{"$f":"SUM(BT195:BX195)","v":0},null,null,{"$f":"D135","v":"Rehabilitate all ferrous mains and increase network pressure to 210kPa"},"Option 4","$000","Real 2023","JGN","JGN - MP Mains & Services, HP Services",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(OR($E195=NA,SUM(K195:BR195)=0),0,IF(OR(ISTEXT(K195:BR195),MIN(K195:BR195)<0),1,0))","v":0}]
[0,null,null,"[Insert description/driver of costs/savings]","Option 4","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 4","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 4","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 4","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 4","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 4","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[]
[{"$f":"SUM(BT203:BX203)","v":0},null,null,{"$f":"D143","v":"Rehabilitate all the mains in the network and increase network pressure to 210kPa"},"Option 5","$000","Real 2023","JGN","JGN - MP Mains & Services, HP Services",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(OR($E203=NA,SUM(K203:BR203)=0),0,IF(OR(ISTEXT(K203:BR203),MIN(K203:BR203)<0),1,0))","v":0}]
[0,null,null,"[Insert description/driver of costs/savings]","Option 5","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 5","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 5","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 5","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 5","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 5","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[]
[{"$f":"SUM(BT211:BX211)","v":0},null,null,{"$f":"D151","v":"Defer the project"},"Option 6","$000","Real 2023","JGN","JGN - MP Mains & Services, HP Services",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(OR($E211=NA,SUM(K211:BR211)=0),0,IF(OR(ISTEXT(K211:BR211),MIN(K211:BR211)<0),1,0))","v":0}]
[0,null,null,"[Insert description/driver of costs/savings]","Option 6","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 6","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 6","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 6","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 6","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","Option 6","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[]
[{"$f":"SUM(BT219:BX219)","v":0},null,null,{"$f":"D159","v":"A"},"n/a","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(OR($E219=NA,SUM(K219:BR219)=0),0,IF(OR(ISTEXT(K219:BR219),MIN(K219:BR219)<0),1,0))","v":0}]
[0,null,null,"B","n/a","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"C","n/a","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"D","n/a","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","n/a","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","n/a","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[0,null,null,"[Insert description/driver of costs/savings]","n/a","$000","Nominal","JGN","[Select JGN Asset Class]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[]
[null,"Inputs | Economic Benefits"]
[]
[null,null,{"$f":"Lookup!$C$137","v":"Avoided cost at asset failure"}]
[]
[null,null,null,"Please note the following:","Check",null,"Instructions:"]
[null,null,null,"1. Provide description of each item",{"$f":"SUM($BT$239:$BT$271)","v":0},null,"1. Cost at Asset Failure: The total expenditure which would be incurred in the event of an asset failure in any each year. Should include clean-up costs and procuring and installing any replacement equipment which would be necessary in order to continue to meet expected demand. "]
[null,null,null,"2. Select appropriate dollar basis",{"$f":"SUM($BU$239:$BU$271)","v":0}]
[null,null,null,"3. Enter cost for applicable options",{"$f":"SUM($BV$239:$BV$271)","v":0},null,"2. Probability of Asset Failure: The probability (%) of an asset failure event occurring in any year, which would result in the costs referred to above being incurred."]
[null,null,null,"4. Enter probability for applicable options",{"$f":"SUM($BW$239:$BW$271)","v":0},null,"3. If user selected the monthly cashflow option, please enter annualised values here. Only the first value of each calendar year will be used in the calculations."]
[]
[null,null,null,"JGN",{"$f":"E$4","v":"Option"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Asset"},"Description of input",null,{"$f":"K$54","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"AQ$54","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83",null,"Driver","Basis","Cost","Probability"]
[]
[{"$f":"SUM(BT239:BW239)","v":0},null,null,"Cost at Asset Failure",{"$f":"Option_1","v":"Option 1"},{"$f":"thousands","v":"$000"},"Nominal",{"$f":"JGN","v":"JGN"},"[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E239=NA,SUM(K239:BR239)=0),0,IF(OR(LEFT(I239,1)=\"[\",I239=\"\"),1,0))","v":0},{"$f":"IF(OR($E239=NA,SUM(K239:BR239)=0),0,IF(G239=\"\",1,0))","v":0},{"$f":"IF($E239=NA,0,IF(AND(SUM(K247:BR247)<>0,SUM(K239:BR239)=0),1,0))","v":0}]
[0,null,null,{"$f":"D239","v":"Cost at Asset Failure"},{"$f":"Option_2","v":"Option 2"},"$000","Nominal","JGN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[0,null,null,{"$f":"D240","v":"Cost at Asset Failure"},{"$f":"Option_3","v":"Option 3"},"$000","Nominal","JGN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[0,null,null,{"$f":"D241","v":"Cost at Asset Failure"},{"$f":"Option_4","v":"Option 4"},"$000","Nominal","JGN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[0,null,null,{"$f":"D242","v":"Cost at Asset Failure"},{"$f":"Option_5","v":"Option 5"},"$000","Nominal","JGN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[0,null,null,{"$f":"D243","v":"Cost at Asset Failure"},{"$f":"Option_6","v":"Option 6"},"$000","Nominal","JGN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[0,null,null,{"$f":"D242","v":"Cost at Asset Failure"},{"$f":"Option_7","v":"n/a"},"$000","Nominal","JGN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[]
[{"$f":"SUM(BT247:BW247)","v":0},null,null,"Probability of Asset Failure (Annual)",{"$f":"Option_1","v":"Option 1"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E247=NA,SUM(K247:BR247)=0),0,IF(OR(LEFT(I247,1)=\"[\",I247=\"\"),1,0))","v":0},null,null,{"$f":"IF($E247=NA,0,IF(AND(SUM(K239:BR239)<>0,SUM(K247:BR247)=0),1,0))","v":0}]
[0,null,null,{"$f":"D247","v":"Probability of Asset Failure (Annual)"},{"$f":"Option_2","v":"Option 2"},"Per cent","n/a","JGN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0]
[0,null,null,{"$f":"D248","v":"Probability of Asset Failure (Annual)"},{"$f":"Option_3","v":"Option 3"},"Per cent","n/a","JGN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0]
[0,null,null,{"$f":"D249","v":"Probability of Asset Failure (Annual)"},{"$f":"Option_4","v":"Option 4"},"Per cent","n/a","JGN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0]
[0,null,null,{"$f":"D250","v":"Probability of Asset Failure (Annual)"},{"$f":"Option_5","v":"Option 5"},"Per cent","n/a","JGN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0]
[0,null,null,{"$f":"D251","v":"Probability of Asset Failure (Annual)"},{"$f":"Option_6","v":"Option 6"},"Per cent","n/a","JGN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0]
[0,null,null,{"$f":"D250","v":"Probability of Asset Failure (Annual)"},{"$f":"Option_7","v":"n/a"},"Per cent","n/a","JGN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0]
[]
[null,null,null,"JEN",{"$f":"E$4","v":"Option"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Asset"},"Description of input",null,{"$f":"K$54","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"AQ$54","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[{"$f":"SUM(BT257:BW257)","v":0},null,null,"Cost at Asset Failure",{"$f":"Option_1","v":"Option 1"},{"$f":"thousands","v":"$000"},"Nominal",{"$f":"JEN","v":"JEN"},"[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E257=NA,SUM(K257:BR257)=0),0,IF(OR(LEFT(I257,1)=\"[\",I257=\"\"),1,0))","v":0},{"$f":"IF(OR($E257=NA,SUM(K257:BR257)=0),0,IF(G257=\"\",1,0))","v":0},{"$f":"IF($E257=NA,0,IF(AND(SUM(K265:BR265)<>0,SUM(K257:BR257)=0),1,0))","v":0}]
[0,null,null,{"$f":"D257","v":"Cost at Asset Failure"},{"$f":"Option_2","v":"Option 2"},"$000","Nominal","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[0,null,null,{"$f":"D258","v":"Cost at Asset Failure"},{"$f":"Option_3","v":"Option 3"},"$000","Nominal","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[0,null,null,{"$f":"D259","v":"Cost at Asset Failure"},{"$f":"Option_4","v":"Option 4"},"$000","Nominal","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[0,null,null,{"$f":"D260","v":"Cost at Asset Failure"},{"$f":"Option_5","v":"Option 5"},"$000","Nominal","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[0,null,null,{"$f":"D261","v":"Cost at Asset Failure"},{"$f":"Option_6","v":"Option 6"},"$000","Nominal","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[0,null,null,{"$f":"D260","v":"Cost at Asset Failure"},{"$f":"Option_7","v":"n/a"},"$000","Nominal","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[]
[{"$f":"SUM(BT265:BW265)","v":0},null,null,"Probability of Asset Failure (Annual)",{"$f":"Option_1","v":"Option 1"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JEN","v":"JEN"},"[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E265=NA,SUM(K265:BR265)=0),0,IF(OR(LEFT(I265,1)=\"[\",I265=\"\"),1,0))","v":0},null,null,{"$f":"IF($E265=NA,0,IF(AND(SUM(K257:BR257)<>0,SUM(K265:BR265)=0),1,0))","v":0}]
[0,null,null,{"$f":"D265","v":"Probability of Asset Failure (Annual)"},{"$f":"Option_2","v":"Option 2"},"Per cent","n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0]
[0,null,null,{"$f":"D266","v":"Probability of Asset Failure (Annual)"},{"$f":"Option_3","v":"Option 3"},"Per cent","n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0]
[0,null,null,{"$f":"D267","v":"Probability of Asset Failure (Annual)"},{"$f":"Option_4","v":"Option 4"},"Per cent","n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0]
[0,null,null,{"$f":"D268","v":"Probability of Asset Failure (Annual)"},{"$f":"Option_5","v":"Option 5"},"Per cent","n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0]
[0,null,null,{"$f":"D269","v":"Probability of Asset Failure (Annual)"},{"$f":"Option_6","v":"Option 6"},"Per cent","n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0]
[0,null,null,{"$f":"D268","v":"Probability of Asset Failure (Annual)"},{"$f":"Option_7","v":"n/a"},"Per cent","n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0]
[]
[null,null,{"$f":"Lookup!$C$138","v":"Improved energy reliability"}]
[]
[null,null,null,"Please note the following:","Check",null,"Instructions:"]
[null,null,null,"1. Provide description of each item",{"$f":"SUM($BT$285:$BT$364)","v":0},null,"1. Probability: The probability (%) in the given year that a specific event occurs."]
[null,null,null,"2. Enter probability for applicable options",{"$f":"SUM($BU$285:$BU$364)","v":0},null,"2. Duration (Per cent of year): The time (expressed in per cent of 1 year) for which the specific event is expected to occur"]
[null,null,null,"3. Enter duration for applicable options",{"$f":"SUM($BV$285:$BV$364)","v":0},null,"3. Energy at risk: The amount of expected demand which is unserved due to the event referred to above."]
[null,null,null,"4. Enter energy at risk for applicable options",{"$f":"SUM($BW$285:$BW$364)","v":0},null,"4. If user selected the monthly cashflow option, please enter annualised values here. Only the first value of each calendar year will be used in the calculations."]
[]
[null,null,null,"JGN",{"$f":"E$4","v":"Option"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Asset"},"Description of input",null,{"$f":"K$54","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"AQ$54","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83",null,"Driver","Probability","Duration","Energy"]
[]
[null,null,null,"Price of energy (Contracted gas price)","All",{"$f":"'Model Assumptions'!F88","v":"$/GJ"},{"$f":"'Model Assumptions'!G88","v":"Real 2024"},{"$f":"JGN","v":"JGN"},"Input from sheet 'Model Assumptions'",null,{"$f":"'Model Assumptions'!K88","v":20.228648681233011}]
[]
[{"$f":"SUM(BT285:BW285)","v":0},null,null,"Probability of Failure (Annual)",{"$f":"Option_1","v":"Option 1"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"Do nothing: poor or loss of supply to 1282 customers",null,0.5,0.5,0.5,0.5,0.5,0.9,0.9,0.9,0.9,0.9,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E285=NA,SUM(K285:BR285)=0),0,IF(OR(LEFT(I285,1)=\"[\",I285=\"\"),1,0))","v":0},{"$f":"IF($E285=NA,0,IF(AND(SUM(K286:BR287)<>0,SUM(K285:BR285)=0),1,0))","v":0}]
[{"$f":"SUM(BT286:BW286)","v":0},null,null,"Duration of Failure (Per cent of year)",{"$f":"Option_1","v":"Option 1"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"Winter peak ",null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E286=NA,SUM(K286:BR286)=0),0,IF(OR(LEFT(I286,1)=\"[\",I286=\"\"),1,0))","v":0},null,{"$f":"IF($E286=NA,0,IF(AND(SUM(K287:BR287,K285:BR285)<>0,SUM(K286:BR286)=0),1,0))","v":0}]
[{"$f":"SUM(BT287:BW287)","v":0},null,null,"Energy at risk",{"$f":"Option_1","v":"Option 1"},"TJ",{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"1282 customers, 21 GJ/Yr for an average house usage ",null,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E287=NA,SUM(K287:BR287)=0),0,IF(OR(LEFT(I287,1)=\"[\",I287=\"\"),1,0))","v":0},null,null,{"$f":"IF($E287=NA,0,IF(AND(SUM(K285:BR286)<>0,SUM(K287:BR287)=0),1,0))","v":0}]
[]
[{"$f":"SUM(BT289:BW289)","v":0},null,null,{"$f":"D285","v":"Probability of Failure (Annual)"},{"$f":"Option_2","v":"Option 2"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"25% failure if minor Rehab are done each year",null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E289=NA,SUM(K289:BR289)=0),0,IF(OR(LEFT(I289,1)=\"[\",I289=\"\"),1,0))","v":0},{"$f":"IF($E289=NA,0,IF(AND(SUM(K290:BR291)<>0,SUM(K289:BR289)=0),1,0))","v":0}]
[{"$f":"SUM(BT290:BW290)","v":0},null,null,{"$f":"D286","v":"Duration of Failure (Per cent of year)"},{"$f":"Option_2","v":"Option 2"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"Winter period",null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E290=NA,SUM(K290:BR290)=0),0,IF(OR(LEFT(I290,1)=\"[\",I290=\"\"),1,0))","v":0},null,{"$f":"IF($E290=NA,0,IF(AND(SUM(K291:BR291,K289:BR289)<>0,SUM(K290:BR290)=0),1,0))","v":0}]
[{"$f":"SUM(BT291:BW291)","v":0},null,null,{"$f":"D287","v":"Energy at risk"},{"$f":"Option_2","v":"Option 2"},"TJ",{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"641 customers,  21 GJ/Yr for an average house usage ",null,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E291=NA,SUM(K291:BR291)=0),0,IF(OR(LEFT(I291,1)=\"[\",I291=\"\"),1,0))","v":0},null,null,{"$f":"IF($E291=NA,0,IF(AND(SUM(K289:BR290)<>0,SUM(K291:BR291)=0),1,0))","v":0}]
[]
[{"$f":"SUM(BT293:BW293)","v":0},null,null,{"$f":"D289","v":"Probability of Failure (Annual)"},{"$f":"Option_3","v":"Option 3"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"1% probability due to Rehabilitation ",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E293=NA,SUM(K293:BR293)=0),0,IF(OR(LEFT(I293,1)=\"[\",I293=\"\"),1,0))","v":0},{"$f":"IF($E293=NA,0,IF(AND(SUM(K294:BR295)<>0,SUM(K293:BR293)=0),1,0))","v":0}]
[{"$f":"SUM(BT294:BW294)","v":0},null,null,{"$f":"D290","v":"Duration of Failure (Per cent of year)"},{"$f":"Option_3","v":"Option 3"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"2/365 days",null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E294=NA,SUM(K294:BR294)=0),0,IF(OR(LEFT(I294,1)=\"[\",I294=\"\"),1,0))","v":0},null,{"$f":"IF($E294=NA,0,IF(AND(SUM(K295:BR295,K293:BR293)<>0,SUM(K294:BR294)=0),1,0))","v":0}]
[{"$f":"SUM(BT295:BW295)","v":0},null,null,{"$f":"D291","v":"Energy at risk"},{"$f":"Option_3","v":"Option 3"},"TJ",{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"No Energy at risk",null,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E295=NA,SUM(K295:BR295)=0),0,IF(OR(LEFT(I295,1)=\"[\",I295=\"\"),1,0))","v":0},null,null,{"$f":"IF($E295=NA,0,IF(AND(SUM(K293:BR294)<>0,SUM(K295:BR295)=0),1,0))","v":0}]
[]
[{"$f":"SUM(BT297:BW297)","v":0},null,null,{"$f":"D293","v":"Probability of Failure (Annual)"},{"$f":"Option_4","v":"Option 4"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"1% probability due to Rehabilitation ",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E297=NA,SUM(K297:BR297)=0),0,IF(OR(LEFT(I297,1)=\"[\",I297=\"\"),1,0))","v":0},{"$f":"IF($E297=NA,0,IF(AND(SUM(K298:BR299)<>0,SUM(K297:BR297)=0),1,0))","v":0}]
[{"$f":"SUM(BT298:BW298)","v":0},null,null,{"$f":"D294","v":"Duration of Failure (Per cent of year)"},{"$f":"Option_4","v":"Option 4"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"2/365 days",null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E298=NA,SUM(K298:BR298)=0),0,IF(OR(LEFT(I298,1)=\"[\",I298=\"\"),1,0))","v":0},null,{"$f":"IF($E298=NA,0,IF(AND(SUM(K299:BR299,K297:BR297)<>0,SUM(K298:BR298)=0),1,0))","v":0}]
[{"$f":"SUM(BT299:BW299)","v":0},null,null,{"$f":"D295","v":"Energy at risk"},{"$f":"Option_4","v":"Option 4"},"TJ",{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"No Energy at risk",null,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E299=NA,SUM(K299:BR299)=0),0,IF(OR(LEFT(I299,1)=\"[\",I299=\"\"),1,0))","v":0},null,null,{"$f":"IF($E299=NA,0,IF(AND(SUM(K297:BR298)<>0,SUM(K299:BR299)=0),1,0))","v":0}]
[]
[{"$f":"SUM(BT301:BW301)","v":0},null,null,{"$f":"D297","v":"Probability of Failure (Annual)"},{"$f":"Option_5","v":"Option 5"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"1% probability due to Rehabilitation ",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E301=NA,SUM(K301:BR301)=0),0,IF(OR(LEFT(I301,1)=\"[\",I301=\"\"),1,0))","v":0},{"$f":"IF($E301=NA,0,IF(AND(SUM(K302:BR303)<>0,SUM(K301:BR301)=0),1,0))","v":0}]
[{"$f":"SUM(BT302:BW302)","v":0},null,null,{"$f":"D298","v":"Duration of Failure (Per cent of year)"},{"$f":"Option_5","v":"Option 5"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"2/365 days",null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E302=NA,SUM(K302:BR302)=0),0,IF(OR(LEFT(I302,1)=\"[\",I302=\"\"),1,0))","v":0},null,{"$f":"IF($E302=NA,0,IF(AND(SUM(K303:BR303,K301:BR301)<>0,SUM(K302:BR302)=0),1,0))","v":0}]
[{"$f":"SUM(BT303:BW303)","v":0},null,null,{"$f":"D299","v":"Energy at risk"},{"$f":"Option_5","v":"Option 5"},"TJ",{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"No Energy at risk",null,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E303=NA,SUM(K303:BR303)=0),0,IF(OR(LEFT(I303,1)=\"[\",I303=\"\"),1,0))","v":0},null,null,{"$f":"IF($E303=NA,0,IF(AND(SUM(K301:BR302)<>0,SUM(K303:BR303)=0),1,0))","v":0}]
[]
[{"$f":"SUM(BT305:BW305)","v":0},null,null,{"$f":"D301","v":"Probability of Failure (Annual)"},{"$f":"Option_6","v":"Option 6"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"1% probability due to Rehabilitation ",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E305=NA,SUM(K305:BR305)=0),0,IF(OR(LEFT(I305,1)=\"[\",I305=\"\"),1,0))","v":0},{"$f":"IF($E305=NA,0,IF(AND(SUM(K306:BR307)<>0,SUM(K305:BR305)=0),1,0))","v":0}]
[{"$f":"SUM(BT306:BW306)","v":0},null,null,{"$f":"D302","v":"Duration of Failure (Per cent of year)"},{"$f":"Option_6","v":"Option 6"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"2/365 days",null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E306=NA,SUM(K306:BR306)=0),0,IF(OR(LEFT(I306,1)=\"[\",I306=\"\"),1,0))","v":0},null,{"$f":"IF($E306=NA,0,IF(AND(SUM(K307:BR307,K305:BR305)<>0,SUM(K306:BR306)=0),1,0))","v":0}]
[{"$f":"SUM(BT307:BW307)","v":0},null,null,{"$f":"D303","v":"Energy at risk"},{"$f":"Option_6","v":"Option 6"},"TJ",{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"No Energy at risk",null,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,1.0000000000000001E-32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E307=NA,SUM(K307:BR307)=0),0,IF(OR(LEFT(I307,1)=\"[\",I307=\"\"),1,0))","v":0},null,null,{"$f":"IF($E307=NA,0,IF(AND(SUM(K305:BR306)<>0,SUM(K307:BR307)=0),1,0))","v":0}]
[]
[{"$f":"SUM(BT309:BW309)","v":0},null,null,{"$f":"D297","v":"Probability of Failure (Annual)"},{"$f":"Option_7","v":"n/a"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E309=NA,SUM(K309:BR309)=0),0,IF(OR(LEFT(I309,1)=\"[\",I309=\"\"),1,0))","v":0},{"$f":"IF($E309=NA,0,IF(AND(SUM(K310:BR311)<>0,SUM(K309:BR309)=0),1,0))","v":0}]
[{"$f":"SUM(BT310:BW310)","v":0},null,null,{"$f":"D298","v":"Duration of Failure (Per cent of year)"},{"$f":"Option_7","v":"n/a"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E310=NA,SUM(K310:BR310)=0),0,IF(OR(LEFT(I310,1)=\"[\",I310=\"\"),1,0))","v":0},null,{"$f":"IF($E310=NA,0,IF(AND(SUM(K311:BR311,K309:BR309)<>0,SUM(K310:BR310)=0),1,0))","v":0}]
[{"$f":"SUM(BT311:BW311)","v":0},null,null,{"$f":"D299","v":"Energy at risk"},{"$f":"Option_7","v":"n/a"},"TJ",{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E311=NA,SUM(K311:BR311)=0),0,IF(OR(LEFT(I311,1)=\"[\",I311=\"\"),1,0))","v":0},null,null,{"$f":"IF($E311=NA,0,IF(AND(SUM(K309:BR310)<>0,SUM(K311:BR311)=0),1,0))","v":0}]
[]
[null,null,null,"JEN",{"$f":"E$4","v":"Option"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Asset"},"Description of input",null,{"$f":"K$54","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"AQ$54","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Price of energy (VCR)","All",{"$f":"'Model Assumptions'!F94","v":"$000/MWh"},{"$f":"'Model Assumptions'!G94","v":"Real 2024"},{"$f":"JEN","v":"JEN"},"Input from sheet 'Model Assumptions'",null,{"$f":"'Model Assumptions'!K94","v":43.961918611438577}]
[]
[{"$f":"SUM(BT317:BW317)","v":0},null,null,"N Probability",{"$f":"Option_1","v":"Option 1"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JEN","v":"JEN"},"[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E317=NA,SUM(K317:BR317)=0),0,IF(OR(LEFT(I317,1)=\"[\",I317=\"\"),1,0))","v":0},{"$f":"IF($E317=NA,0,IF(AND(SUM(K318:BR319)<>0,SUM(K317:BR317)=0),1,0))","v":0}]
[0,null,null,"N Duration (Per cent of year)","Option 1",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF($E318=NA,0,IF(AND(SUM(K319:BR319,K317:BR317)<>0,SUM(K318:BR318)=0),1,0))","v":0}]
[0,null,null,"N Energy at risk","Option 1",{"$f":"MWh","v":"MWh"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,{"$f":"IF($E319=NA,0,IF(AND(SUM(K317:BR318)<>0,SUM(K319:BR319)=0),1,0))","v":0}]
[0,null,null,"N-1 Probability","Option 1",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF($E320=NA,0,IF(AND(SUM(K321:BR322)<>0,SUM(K320:BR320)=0),1,0))","v":0}]
[0,null,null,"N-1 Duration (Per cent of year)","Option 1",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF($E321=NA,0,IF(AND(SUM(K322:BR322,K320:BR320)<>0,SUM(K321:BR321)=0),1,0))","v":0}]
[0,null,null,"N-1 Energy at risk","Option 1",{"$f":"MWh","v":"MWh"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,{"$f":"IF($E322=NA,0,IF(AND(SUM(K320:BR321)<>0,SUM(K322:BR322)=0),1,0))","v":0}]
[]
[{"$f":"SUM(BT324:BW324)","v":0},null,null,"N Probability",{"$f":"Option_2","v":"Option 2"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JEN","v":"JEN"},"[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E324=NA,SUM(K324:BR324)=0),0,IF(OR(LEFT(I324,1)=\"[\",I324=\"\"),1,0))","v":0},{"$f":"IF($E324=NA,0,IF(AND(SUM(K325:BR326)<>0,SUM(K324:BR324)=0),1,0))","v":0}]
[0,null,null,"N Duration (Per cent of year)","Option 2",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF($E325=NA,0,IF(AND(SUM(K326:BR326,K324:BR324)<>0,SUM(K325:BR325)=0),1,0))","v":0}]
[0,null,null,"N Energy at risk","Option 2",{"$f":"MWh","v":"MWh"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,{"$f":"IF($E326=NA,0,IF(AND(SUM(K324:BR325)<>0,SUM(K326:BR326)=0),1,0))","v":0}]
[0,null,null,"N-1 Probability","Option 2",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF($E327=NA,0,IF(AND(SUM(K328:BR329)<>0,SUM(K327:BR327)=0),1,0))","v":0}]
[0,null,null,"N-1 Duration (Per cent of year)","Option 2",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF($E328=NA,0,IF(AND(SUM(K329:BR329,K327:BR327)<>0,SUM(K328:BR328)=0),1,0))","v":0}]
[0,null,null,"N-1 Energy at risk","Option 2",{"$f":"MWh","v":"MWh"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,{"$f":"IF($E329=NA,0,IF(AND(SUM(K327:BR328)<>0,SUM(K329:BR329)=0),1,0))","v":0}]
[]
[{"$f":"SUM(BT331:BW331)","v":0},null,null,"N Probability",{"$f":"Option_3","v":"Option 3"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JEN","v":"JEN"},"[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E331=NA,SUM(K331:BR331)=0),0,IF(OR(LEFT(I331,1)=\"[\",I331=\"\"),1,0))","v":0},{"$f":"IF($E331=NA,0,IF(AND(SUM(K332:BR333)<>0,SUM(K331:BR331)=0),1,0))","v":0}]
[0,null,null,"N Duration (Per cent of year)","Option 3",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF($E332=NA,0,IF(AND(SUM(K333:BR333,K331:BR331)<>0,SUM(K332:BR332)=0),1,0))","v":0}]
[0,null,null,"N Energy at risk","Option 3",{"$f":"MWh","v":"MWh"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,{"$f":"IF($E333=NA,0,IF(AND(SUM(K331:BR332)<>0,SUM(K333:BR333)=0),1,0))","v":0}]
[0,null,null,"N-1 Probability","Option 3",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF($E334=NA,0,IF(AND(SUM(K335:BR336)<>0,SUM(K334:BR334)=0),1,0))","v":0}]
[0,null,null,"N-1 Duration (Per cent of year)","Option 3",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF($E335=NA,0,IF(AND(SUM(K336:BR336,K334:BR334)<>0,SUM(K335:BR335)=0),1,0))","v":0}]
[0,null,null,"N-1 Energy at risk","Option 3",{"$f":"MWh","v":"MWh"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,{"$f":"IF($E336=NA,0,IF(AND(SUM(K334:BR335)<>0,SUM(K336:BR336)=0),1,0))","v":0}]
[]
[{"$f":"SUM(BT338:BW338)","v":0},null,null,"N Probability",{"$f":"Option_4","v":"Option 4"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JEN","v":"JEN"},"[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E338=NA,SUM(K338:BR338)=0),0,IF(OR(LEFT(I338,1)=\"[\",I338=\"\"),1,0))","v":0},{"$f":"IF($E338=NA,0,IF(AND(SUM(K339:BR340)<>0,SUM(K338:BR338)=0),1,0))","v":0}]
[0,null,null,"N Duration (Per cent of year)","Option 4",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF($E339=NA,0,IF(AND(SUM(K340:BR340,K338:BR338)<>0,SUM(K339:BR339)=0),1,0))","v":0}]
[0,null,null,"N Energy at risk","Option 4",{"$f":"MWh","v":"MWh"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,{"$f":"IF($E340=NA,0,IF(AND(SUM(K338:BR339)<>0,SUM(K340:BR340)=0),1,0))","v":0}]
[0,null,null,"N-1 Probability","Option 4",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF($E341=NA,0,IF(AND(SUM(K342:BR343)<>0,SUM(K341:BR341)=0),1,0))","v":0}]
[0,null,null,"N-1 Duration (Per cent of year)","Option 4",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF($E342=NA,0,IF(AND(SUM(K343:BR343,K341:BR341)<>0,SUM(K342:BR342)=0),1,0))","v":0}]
[0,null,null,"N-1 Energy at risk","Option 4",{"$f":"MWh","v":"MWh"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,{"$f":"IF($E343=NA,0,IF(AND(SUM(K341:BR342)<>0,SUM(K343:BR343)=0),1,0))","v":0}]
[]
[{"$f":"SUM(BT345:BW345)","v":0},null,null,"N Probability",{"$f":"Option_5","v":"Option 5"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JEN","v":"JEN"},"[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E345=NA,SUM(K345:BR345)=0),0,IF(OR(LEFT(I345,1)=\"[\",I345=\"\"),1,0))","v":0},{"$f":"IF($E345=NA,0,IF(AND(SUM(K346:BR347)<>0,SUM(K345:BR345)=0),1,0))","v":0}]
[0,null,null,"N Duration (Per cent of year)","Option 5",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF($E346=NA,0,IF(AND(SUM(K347:BR347,K345:BR345)<>0,SUM(K346:BR346)=0),1,0))","v":0}]
[0,null,null,"N Energy at risk","Option 5",{"$f":"MWh","v":"MWh"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,{"$f":"IF($E347=NA,0,IF(AND(SUM(K345:BR346)<>0,SUM(K347:BR347)=0),1,0))","v":0}]
[0,null,null,"N-1 Probability","Option 5",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF($E348=NA,0,IF(AND(SUM(K349:BR350)<>0,SUM(K348:BR348)=0),1,0))","v":0}]
[0,null,null,"N-1 Duration (Per cent of year)","Option 5",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF($E349=NA,0,IF(AND(SUM(K350:BR350,K348:BR348)<>0,SUM(K349:BR349)=0),1,0))","v":0}]
[0,null,null,"N-1 Energy at risk","Option 5",{"$f":"MWh","v":"MWh"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,{"$f":"IF($E350=NA,0,IF(AND(SUM(K348:BR349)<>0,SUM(K350:BR350)=0),1,0))","v":0}]
[]
[{"$f":"SUM(BT352:BW352)","v":0},null,null,"N Probability",{"$f":"Option_6","v":"Option 6"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JEN","v":"JEN"},"[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E352=NA,SUM(K352:BR352)=0),0,IF(OR(LEFT(I352,1)=\"[\",I352=\"\"),1,0))","v":0},{"$f":"IF($E352=NA,0,IF(AND(SUM(K353:BR354)<>0,SUM(K352:BR352)=0),1,0))","v":0}]
[0,null,null,"N Duration (Per cent of year)","Option 6",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF($E353=NA,0,IF(AND(SUM(K354:BR354,K352:BR352)<>0,SUM(K353:BR353)=0),1,0))","v":0}]
[0,null,null,"N Energy at risk","Option 6",{"$f":"MWh","v":"MWh"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,{"$f":"IF($E354=NA,0,IF(AND(SUM(K352:BR353)<>0,SUM(K354:BR354)=0),1,0))","v":0}]
[0,null,null,"N-1 Probability","Option 6",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF($E355=NA,0,IF(AND(SUM(K356:BR357)<>0,SUM(K355:BR355)=0),1,0))","v":0}]
[0,null,null,"N-1 Duration (Per cent of year)","Option 6",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF($E356=NA,0,IF(AND(SUM(K357:BR357,K355:BR355)<>0,SUM(K356:BR356)=0),1,0))","v":0}]
[0,null,null,"N-1 Energy at risk","Option 6",{"$f":"MWh","v":"MWh"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,{"$f":"IF($E357=NA,0,IF(AND(SUM(K355:BR356)<>0,SUM(K357:BR357)=0),1,0))","v":0}]
[]
[{"$f":"SUM(BT359:BW359)","v":0},null,null,"N Probability",{"$f":"Option_7","v":"n/a"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JEN","v":"JEN"},"[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E359=NA,SUM(K359:BR359)=0),0,IF(OR(LEFT(I359,1)=\"[\",I359=\"\"),1,0))","v":0},{"$f":"IF($E359=NA,0,IF(AND(SUM(K360:BR361)<>0,SUM(K359:BR359)=0),1,0))","v":0}]
[0,null,null,"N Duration (Per cent of year)","n/a",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF($E360=NA,0,IF(AND(SUM(K361:BR361,K359:BR359)<>0,SUM(K360:BR360)=0),1,0))","v":0}]
[0,null,null,"N Energy at risk","n/a",{"$f":"MWh","v":"MWh"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,{"$f":"IF($E361=NA,0,IF(AND(SUM(K359:BR360)<>0,SUM(K361:BR361)=0),1,0))","v":0}]
[0,null,null,"N-1 Probability","n/a",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF($E362=NA,0,IF(AND(SUM(K363:BR364)<>0,SUM(K362:BR362)=0),1,0))","v":0}]
[0,null,null,"N-1 Duration (Per cent of year)","n/a",{"$f":"percent","v":"Per cent"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF($E363=NA,0,IF(AND(SUM(K364:BR364,K362:BR362)<>0,SUM(K363:BR363)=0),1,0))","v":0}]
[0,null,null,"N-1 Energy at risk","n/a",{"$f":"MWh","v":"MWh"},"n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,{"$f":"IF($E364=NA,0,IF(AND(SUM(K362:BR363)<>0,SUM(K364:BR364)=0),1,0))","v":0}]
[]
[null,null,{"$f":"Lookup!$C$139","v":"Reduced energy losses"}]
[]
[null,null,null,"Please note the following:","Check",null,"Instructions:"]
[null,null,null,"1. Provide description of each item",{"$f":"SUM($BT$377:$BT$398)","v":0},null,"1. Gas/Electricity Consumption: The amount of energy consumed annually by impacted customers"]
[null,null,null,"2. Enter consumption if applicable",{"$f":"SUM($BU$377:$BU$398)","v":0},null,"2. Unaccounted for Gas (%) from receipt point: The amount of unaccounted for gas (% of gas throughput) expected under each option"]
[null,null,null,"3. Enter UAG/loss factor for applicable options",{"$f":"SUM($BV$377:$BV$398)","v":0},null,"3. Distribution Loss Factor: The distribution loss factor (%) on impacted area which would be expected under each option"]
[null,null,null,null,null,null,"4. If user selected the monthly cashflow option, please enter monthly gas/electricity consumptions. Please enter annualised UAG rate and distribution loss factor here as only the first rate of each calendar year will be used in the calculations."]
[]
[null,null,null,"JGN",{"$f":"E$4","v":"Option"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Asset"},"Description of input",null,{"$f":"K$54","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"AQ$54","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83",null,"Driver","Consumption","Proportion"]
[]
[null,null,null,"Price of energy (Wholesale gas price)","All",{"$f":"'Model Assumptions'!F88","v":"$/GJ"},{"$f":"'Model Assumptions'!G88","v":"Real 2024"},{"$f":"JGN","v":"JGN"},"Input from sheet 'Model Assumptions'",null,{"$f":"'Model Assumptions'!K88","v":20.228648681233011}]
[{"$f":"SUM(BT377:BV377)","v":0},null,null,"Gas Consumption","All","TJ",{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E377=NA,SUM(K377:BR377)=0),0,IF(OR(LEFT(I377,1)=\"[\",I377=\"\"),1,0))","v":0},{"$f":"IF($E377=NA,0,IF(AND(SUM(K379:BR385)<>0,SUM(K377:BR377)=0),1,0))","v":0}]
[]
[{"$f":"SUM(BT379:BV379)","v":0},null,null,"UAG (%) from receipt point (Annual)",{"$f":"Option_1","v":"Option 1"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JGN","v":"JGN"},"[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E379=NA,SUM(K379:BR379)=0),0,IF(OR(LEFT(I379,1)=\"[\",I379=\"\"),1,0))","v":0},null,{"$f":"IF($E379=NA,0,IF(AND(SUM(K377:BR377)<>0,SUM(K379:BR385)=0),1,0))","v":0}]
[0,null,null,{"$f":"D379","v":"UAG (%) from receipt point (Annual)"},{"$f":"Option_2","v":"Option 2"},"Per cent","n/a","JGN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"BV379","v":0}]
[0,null,null,{"$f":"D380","v":"UAG (%) from receipt point (Annual)"},{"$f":"Option_3","v":"Option 3"},"Per cent","n/a","JGN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"BV380","v":0}]
[0,null,null,{"$f":"D381","v":"UAG (%) from receipt point (Annual)"},{"$f":"Option_4","v":"Option 4"},"Per cent","n/a","JGN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"BV381","v":0}]
[0,null,null,{"$f":"D382","v":"UAG (%) from receipt point (Annual)"},{"$f":"Option_5","v":"Option 5"},"Per cent","n/a","JGN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"BV382","v":0}]
[0,null,null,{"$f":"D383","v":"UAG (%) from receipt point (Annual)"},{"$f":"Option_6","v":"Option 6"},"Per cent","n/a","JGN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"BV383","v":0}]
[0,null,null,{"$f":"D382","v":"UAG (%) from receipt point (Annual)"},{"$f":"Option_7","v":"n/a"},"Per cent","n/a","JGN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"BV382","v":0}]
[]
[null,null,null,"JEN",{"$f":"E$4","v":"Option"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Asset"},null,null,{"$f":"K$54","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"AQ$54","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Price of energy (Wholesale electricity price)","All",{"$f":"'Model Assumptions'!F95","v":"$000/MWh"},{"$f":"'Model Assumptions'!G95","v":"Real 2024"},{"$f":"JEN","v":"JEN"},"Input from sheet 'Model Assumptions'",null,{"$f":"'Model Assumptions'!K95","v":9.5770662766386003E-2}]
[{"$f":"SUM(BT390:BV390)","v":0},null,null,"Electricity consumption","All",{"$f":"MWh","v":"MWh"},{"$f":"NA","v":"n/a"},{"$f":"JEN","v":"JEN"},"[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E390=NA,SUM(K390:BR390)=0),0,IF(OR(LEFT(I390,1)=\"[\",I390=\"\"),1,0))","v":0},{"$f":"IF($E390=NA,0,IF(AND(SUM(K392:BR398)<>0,SUM(K390:BR390)=0),1,0))","v":0}]
[]
[{"$f":"SUM(BT392:BV392)","v":0},null,null,"Distribution Loss Factor (Annual)",{"$f":"Option_1","v":"Option 1"},{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"JEN","v":"JEN"},"[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E392=NA,SUM(K392:BR392)=0),0,IF(OR(LEFT(I392,1)=\"[\",I392=\"\"),1,0))","v":0},null,{"$f":"IF($E392=NA,0,IF(AND(SUM(K390:BR390)<>0,SUM(K392:BR398)=0),1,0))","v":0}]
[0,null,null,{"$f":"D392","v":"Distribution Loss Factor (Annual)"},{"$f":"Option_2","v":"Option 2"},"Per cent","n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"BV392","v":0}]
[0,null,null,{"$f":"D393","v":"Distribution Loss Factor (Annual)"},{"$f":"Option_3","v":"Option 3"},"Per cent","n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"BV393","v":0}]
[0,null,null,{"$f":"D394","v":"Distribution Loss Factor (Annual)"},{"$f":"Option_4","v":"Option 4"},"Per cent","n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"BV394","v":0}]
[0,null,null,{"$f":"D395","v":"Distribution Loss Factor (Annual)"},{"$f":"Option_5","v":"Option 5"},"Per cent","n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"BV395","v":0}]
[0,null,null,{"$f":"D396","v":"Distribution Loss Factor (Annual)"},{"$f":"Option_6","v":"Option 6"},"Per cent","n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"BV396","v":0}]
[0,null,null,{"$f":"D395","v":"Distribution Loss Factor (Annual)"},{"$f":"Option_7","v":"n/a"},"Per cent","n/a","JEN","[Insert description/driver/assumption]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"BV395","v":0}]
[]
[null,null,{"$f":"Lookup!$C$141","v":"Other Economic Benefits"}]
[]
[null,null,null,"Please note the following:","Check",null,"Instructions:"]
[null,null,null,"1. Provide description of each item",{"$f":"SUM($BT$410:$BT$436)","v":0},null,"For each Economic Benefit listed below, please ensure you describe the driver of the benefit and have evidence with workings presented in a separate file to back up the demonstrated benefits"]
[null,null,null,"2. Select appropriate dollar basis",{"$f":"SUM($BU$410:$BU$436)","v":0}]
[null,null,null,"3. Select the asset of each benefit item",{"$f":"SUM($BV$410:$BV$436)","v":0}]
[null,null,null,"4. Attach evidence in the business case",{"$f":"SUM($BW$410:$BW$436)","v":0}]
[]
[null,null,null,{"$f":"C400","v":"Other Economic Benefits"},{"$f":"E$4","v":"Option"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Asset"},"Evidence attached in business case?",null,{"$f":"K$54","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"AQ$54","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83",null,"Driver","Basis","Asset","Evidence"]
[]
[{"$f":"SUM(BT410:BW410)","v":0},null,null,"Forecast Value of emissions reduction - above the value of the reduction in safeguard compliance costs",{"$f":"Option_1","v":"Option 1"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Yes",null,-271.89461032923924,-294.35929492854558,-315.54302666763203,-331.98380418160951,-353.46076609351735,-379.48005105965643,-423.76122724466381,-463.42291454048706,-507.62692489054149,-556.35782512783646,-605.04242586415967,-653.68072709951093,-706.86135138909367,-759.98024301071382,-817.64145768656533,-875.25637286144467,-937.38274475657443,-1004.0360065389444,-1075.2161582085553,-1146.3345772102034,-1226.553075487305,-1311.2830304846559,-1400.5398753692477,-1494.30817697409,-1597.161124687394,-1704.5100959539579,-1825.5323358841868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E410=NA,SUM(K410:BR410)=0),0,IF(OR(LEFT(D410,1)=\"[\",D410=\"\"),1,0))","v":0},{"$f":"IF(OR($E410=NA,SUM(K410:BR410)=0),0,IF(G410=\"\",1,0))","v":0},{"$f":"IF(OR($E410=NA,SUM(K410:BR410)=0),0,IF(OR(LEFT(H410,1)=\"[\",H410=\"\"),1,0))","v":0},{"$f":"IF(OR($E410=NA,SUM(K410:BR410)=0),0,IF($I410=Yes,0,1))","v":0}]
[{"$f":"SUM(BT411:BW411)","v":0},null,null,"[Insert description/driver of customer benefits]",{"$f":"Option_1","v":"Option 1"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E411=NA,SUM(K411:BR411)=0),0,IF(OR(LEFT(D411,1)=\"[\",D411=\"\"),1,0))","v":0},{"$f":"IF(OR($E411=NA,SUM(K411:BR411)=0),0,IF(G411=\"\",1,0))","v":0},{"$f":"IF(OR($E411=NA,SUM(K411:BR411)=0),0,IF(OR(LEFT(H411,1)=\"[\",H411=\"\"),1,0))","v":0},{"$f":"IF(OR($E411=NA,SUM(K411:BR411)=0),0,IF($I411=Yes,0,1))","v":0}]
[{"$f":"SUM(BT412:BW412)","v":0},null,null,"[Insert description/driver of customer benefits]",{"$f":"Option_1","v":"Option 1"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E412=NA,SUM(K412:BR412)=0),0,IF(OR(LEFT(D412,1)=\"[\",D412=\"\"),1,0))","v":0},{"$f":"IF(OR($E412=NA,SUM(K412:BR412)=0),0,IF(G412=\"\",1,0))","v":0},{"$f":"IF(OR($E412=NA,SUM(K412:BR412)=0),0,IF(OR(LEFT(H412,1)=\"[\",H412=\"\"),1,0))","v":0},{"$f":"IF(OR($E412=NA,SUM(K412:BR412)=0),0,IF($I412=Yes,0,1))","v":0}]
[]
[{"$f":"SUM(BT414:BW414)","v":0},null,null,"Forecast Value of emissions reduction - above the value of the reduction in safeguard compliance costs",{"$f":"Option_2","v":"Option 2"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Yes",null,-271.89461032923924,-294.35929492854558,-315.54302666763203,-331.98380418160951,-353.46076609351735,-379.48005105965643,-423.76122724466381,-463.42291454048706,-507.62692489054149,-556.35782512783646,-605.04242586415967,-653.68072709951093,-706.86135138909367,-759.98024301071382,-817.64145768656533,-875.25637286144467,-937.38274475657443,-1004.0360065389444,-1075.2161582085553,-1146.3345772102034,-1226.553075487305,-1311.2830304846559,-1400.5398753692477,-1494.30817697409,-1597.161124687394,-1704.5100959539579,-1825.5323358841868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E414=NA,SUM(K414:BR414)=0),0,IF(OR(LEFT(D414,1)=\"[\",D414=\"\"),1,0))","v":0},{"$f":"IF(OR($E414=NA,SUM(K414:BR414)=0),0,IF(G414=\"\",1,0))","v":0},{"$f":"IF(OR($E414=NA,SUM(K414:BR414)=0),0,IF(OR(LEFT(H414,1)=\"[\",H414=\"\"),1,0))","v":0},{"$f":"IF(OR($E414=NA,SUM(K414:BR414)=0),0,IF($I414=Yes,0,1))","v":0}]
[{"$f":"SUM(BT415:BW415)","v":0},null,null,"[Insert description/driver of customer benefits]",{"$f":"Option_2","v":"Option 2"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E415=NA,SUM(K415:BR415)=0),0,IF(OR(LEFT(D415,1)=\"[\",D415=\"\"),1,0))","v":0},{"$f":"IF(OR($E415=NA,SUM(K415:BR415)=0),0,IF(G415=\"\",1,0))","v":0},{"$f":"IF(OR($E415=NA,SUM(K415:BR415)=0),0,IF(OR(LEFT(H415,1)=\"[\",H415=\"\"),1,0))","v":0},{"$f":"IF(OR($E415=NA,SUM(K415:BR415)=0),0,IF($I415=Yes,0,1))","v":0}]
[{"$f":"SUM(BT416:BW416)","v":0},null,null,"[Insert description/driver of customer benefits]",{"$f":"Option_2","v":"Option 2"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E416=NA,SUM(K416:BR416)=0),0,IF(OR(LEFT(D416,1)=\"[\",D416=\"\"),1,0))","v":0},{"$f":"IF(OR($E416=NA,SUM(K416:BR416)=0),0,IF(G416=\"\",1,0))","v":0},{"$f":"IF(OR($E416=NA,SUM(K416:BR416)=0),0,IF(OR(LEFT(H416,1)=\"[\",H416=\"\"),1,0))","v":0},{"$f":"IF(OR($E416=NA,SUM(K416:BR416)=0),0,IF($I416=Yes,0,1))","v":0}]
[]
[{"$f":"SUM(BT418:BW418)","v":0},null,null,"Forecast Value of emissions reduction - above the value of the reduction in safeguard compliance costs",{"$f":"Option_3","v":"Option 3"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Yes",null,-271.89461032923924,-294.35929492854558,-309.86541345110629,-233.97692496067697,-0.35346076609351768,-0.37948005105965676,-0.4237612272446642,-0.46342291454048745,-0.50762692489054195,-0.55635782512783694,-0.60504242586416024,-0.65368072709951153,-0.70686135138909434,-0.75998024301071454,-0.81764145768656615,-0.87525637286144542,-0.93738274475657524,-1.0040360065389453,-1.0752161582085562,-1.1463345772102045,-1.226553075487306,-1.311283030484657,-1.4005398753692491,-1.4943081769740914,-1.5971611246873956,-1.7045100959539594,-1.8255323358841884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E418=NA,SUM(K418:BR418)=0),0,IF(OR(LEFT(D418,1)=\"[\",D418=\"\"),1,0))","v":0},{"$f":"IF(OR($E418=NA,SUM(K418:BR418)=0),0,IF(G418=\"\",1,0))","v":0},{"$f":"IF(OR($E418=NA,SUM(K418:BR418)=0),0,IF(OR(LEFT(H418,1)=\"[\",H418=\"\"),1,0))","v":0},{"$f":"IF(OR($E418=NA,SUM(K418:BR418)=0),0,IF($I418=Yes,0,1))","v":0}]
[{"$f":"SUM(BT419:BW419)","v":0},null,null,"[Insert description/driver of customer benefits]",{"$f":"Option_3","v":"Option 3"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E419=NA,SUM(K419:BR419)=0),0,IF(OR(LEFT(D419,1)=\"[\",D419=\"\"),1,0))","v":0},{"$f":"IF(OR($E419=NA,SUM(K419:BR419)=0),0,IF(G419=\"\",1,0))","v":0},{"$f":"IF(OR($E419=NA,SUM(K419:BR419)=0),0,IF(OR(LEFT(H419,1)=\"[\",H419=\"\"),1,0))","v":0},{"$f":"IF(OR($E419=NA,SUM(K419:BR419)=0),0,IF($I419=Yes,0,1))","v":0}]
[{"$f":"SUM(BT420:BW420)","v":0},null,null,"[Insert description/driver of customer benefits]",{"$f":"Option_3","v":"Option 3"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E420=NA,SUM(K420:BR420)=0),0,IF(OR(LEFT(D420,1)=\"[\",D420=\"\"),1,0))","v":0},{"$f":"IF(OR($E420=NA,SUM(K420:BR420)=0),0,IF(G420=\"\",1,0))","v":0},{"$f":"IF(OR($E420=NA,SUM(K420:BR420)=0),0,IF(OR(LEFT(H420,1)=\"[\",H420=\"\"),1,0))","v":0},{"$f":"IF(OR($E420=NA,SUM(K420:BR420)=0),0,IF($I420=Yes,0,1))","v":0}]
[]
[{"$f":"SUM(BT422:BW422)","v":0},null,null,"Forecast Value of emissions reduction - above the value of the reduction in safeguard compliance costs",{"$f":"Option_4","v":"Option 4"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Yes",null,-271.89461032923924,-294.35929492854558,-309.85409903747217,-232.95089940725131,-0.35346076609351768,-0.37948005105965676,-0.4237612272446642,-0.46342291454048745,-0.50762692489054195,-0.55635782512783694,-0.60504242586416024,-0.65368072709951153,-0.70686135138909434,-0.75998024301071454,-0.81764145768656615,-0.87525637286144542,-0.93738274475657524,-1.0040360065389453,-1.0752161582085562,-1.1463345772102045,-1.226553075487306,-1.311283030484657,-1.4005398753692491,-1.4943081769740914,-1.5971611246873956,-1.7045100959539594,-1.8255323358841884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E422=NA,SUM(K422:BR422)=0),0,IF(OR(LEFT(D422,1)=\"[\",D422=\"\"),1,0))","v":0},{"$f":"IF(OR($E422=NA,SUM(K422:BR422)=0),0,IF(G422=\"\",1,0))","v":0},{"$f":"IF(OR($E422=NA,SUM(K422:BR422)=0),0,IF(OR(LEFT(H422,1)=\"[\",H422=\"\"),1,0))","v":0},{"$f":"IF(OR($E422=NA,SUM(K422:BR422)=0),0,IF($I422=Yes,0,1))","v":0}]
[{"$f":"SUM(BT423:BW423)","v":0},null,null,"[Insert description/driver of customer benefits]",{"$f":"Option_4","v":"Option 4"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E423=NA,SUM(K423:BR423)=0),0,IF(OR(LEFT(D423,1)=\"[\",D423=\"\"),1,0))","v":0},{"$f":"IF(OR($E423=NA,SUM(K423:BR423)=0),0,IF(G423=\"\",1,0))","v":0},{"$f":"IF(OR($E423=NA,SUM(K423:BR423)=0),0,IF(OR(LEFT(H423,1)=\"[\",H423=\"\"),1,0))","v":0},{"$f":"IF(OR($E423=NA,SUM(K423:BR423)=0),0,IF($I423=Yes,0,1))","v":0}]
[{"$f":"SUM(BT424:BW424)","v":0},null,null,"[Insert description/driver of customer benefits]",{"$f":"Option_4","v":"Option 4"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E424=NA,SUM(K424:BR424)=0),0,IF(OR(LEFT(D424,1)=\"[\",D424=\"\"),1,0))","v":0},{"$f":"IF(OR($E424=NA,SUM(K424:BR424)=0),0,IF(G424=\"\",1,0))","v":0},{"$f":"IF(OR($E424=NA,SUM(K424:BR424)=0),0,IF(OR(LEFT(H424,1)=\"[\",H424=\"\"),1,0))","v":0},{"$f":"IF(OR($E424=NA,SUM(K424:BR424)=0),0,IF($I424=Yes,0,1))","v":0}]
[]
[{"$f":"SUM(BT426:BW426)","v":0},null,null,"Forecast Value of emissions reduction - above the value of the reduction in safeguard compliance costs",{"$f":"Option_5","v":"Option 5"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Yes",null,-271.89461032923924,-294.35929492854558,-210.46719878731059,-110.88259059665761,-0.35346076609351768,-0.37948005105965676,-0.4237612272446642,-0.46342291454048745,-0.50762692489054195,-0.55635782512783694,-0.60504242586416024,-0.65368072709951153,-0.70686135138909434,-0.75998024301071454,-0.81764145768656615,-0.87525637286144542,-0.93738274475657524,-1.0040360065389453,-1.0752161582085562,-1.1463345772102045,-1.226553075487306,-1.311283030484657,-1.4005398753692491,-1.4943081769740914,-1.5971611246873956,-1.7045100959539594,-1.8255323358841884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E426=NA,SUM(K426:BR426)=0),0,IF(OR(LEFT(D426,1)=\"[\",D426=\"\"),1,0))","v":0},{"$f":"IF(OR($E426=NA,SUM(K426:BR426)=0),0,IF(G426=\"\",1,0))","v":0},{"$f":"IF(OR($E426=NA,SUM(K426:BR426)=0),0,IF(OR(LEFT(H426,1)=\"[\",H426=\"\"),1,0))","v":0},{"$f":"IF(OR($E426=NA,SUM(K426:BR426)=0),0,IF($I426=Yes,0,1))","v":0}]
[{"$f":"SUM(BT427:BW427)","v":0},null,null,"[Insert description/driver of customer benefits]",{"$f":"Option_5","v":"Option 5"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E427=NA,SUM(K427:BR427)=0),0,IF(OR(LEFT(D427,1)=\"[\",D427=\"\"),1,0))","v":0},{"$f":"IF(OR($E427=NA,SUM(K427:BR427)=0),0,IF(G427=\"\",1,0))","v":0},{"$f":"IF(OR($E427=NA,SUM(K427:BR427)=0),0,IF(OR(LEFT(H427,1)=\"[\",H427=\"\"),1,0))","v":0},{"$f":"IF(OR($E427=NA,SUM(K427:BR427)=0),0,IF($I427=Yes,0,1))","v":0}]
[{"$f":"SUM(BT428:BW428)","v":0},null,null,"[Insert description/driver of customer benefits]",{"$f":"Option_5","v":"Option 5"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E428=NA,SUM(K428:BR428)=0),0,IF(OR(LEFT(D428,1)=\"[\",D428=\"\"),1,0))","v":0},{"$f":"IF(OR($E428=NA,SUM(K428:BR428)=0),0,IF(G428=\"\",1,0))","v":0},{"$f":"IF(OR($E428=NA,SUM(K428:BR428)=0),0,IF(OR(LEFT(H428,1)=\"[\",H428=\"\"),1,0))","v":0},{"$f":"IF(OR($E428=NA,SUM(K428:BR428)=0),0,IF($I428=Yes,0,1))","v":0}]
[]
[{"$f":"SUM(BT430:BW430)","v":0},null,null,"Forecast Value of emissions reduction - above the value of the reduction in safeguard compliance costs",{"$f":"Option_6","v":"Option 6"},{"$f":"dollar_unit","v":"$000"},"Real 2024","JGN","Yes",null,-271.89461032923924,-294.35929492854558,-315.54302666763203,-331.98380418160951,-353.46076609351735,-379.48005105965643,-423.76122724466381,-455.08447622282654,-357.76741340116536,-0.55635782512783694,-0.60504242586416024,-0.65368072709951153,-0.70686135138909434,-0.75998024301071454,-0.81764145768656615,-0.87525637286144542,-0.93738274475657524,-1.0040360065389453,-1.0752161582085562,-1.1463345772102045,-1.226553075487306,-1.311283030484657,-1.4005398753692491,-1.4943081769740914,-1.5971611246873956,-1.7045100959539594,-1.8255323358841884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E430=NA,SUM(K430:BR430)=0),0,IF(OR(LEFT(D430,1)=\"[\",D430=\"\"),1,0))","v":0},{"$f":"IF(OR($E430=NA,SUM(K430:BR430)=0),0,IF(G430=\"\",1,0))","v":0},{"$f":"IF(OR($E430=NA,SUM(K430:BR430)=0),0,IF(OR(LEFT(H430,1)=\"[\",H430=\"\"),1,0))","v":0},{"$f":"IF(OR($E430=NA,SUM(K430:BR430)=0),0,IF($I430=Yes,0,1))","v":0}]
[{"$f":"SUM(BT431:BW431)","v":0},null,null,"[Insert description/driver of customer benefits]",{"$f":"Option_6","v":"Option 6"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E431=NA,SUM(K431:BR431)=0),0,IF(OR(LEFT(D431,1)=\"[\",D431=\"\"),1,0))","v":0},{"$f":"IF(OR($E431=NA,SUM(K431:BR431)=0),0,IF(G431=\"\",1,0))","v":0},{"$f":"IF(OR($E431=NA,SUM(K431:BR431)=0),0,IF(OR(LEFT(H431,1)=\"[\",H431=\"\"),1,0))","v":0},{"$f":"IF(OR($E431=NA,SUM(K431:BR431)=0),0,IF($I431=Yes,0,1))","v":0}]
[{"$f":"SUM(BT432:BW432)","v":0},null,null,"[Insert description/driver of customer benefits]",{"$f":"Option_6","v":"Option 6"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E432=NA,SUM(K432:BR432)=0),0,IF(OR(LEFT(D432,1)=\"[\",D432=\"\"),1,0))","v":0},{"$f":"IF(OR($E432=NA,SUM(K432:BR432)=0),0,IF(G432=\"\",1,0))","v":0},{"$f":"IF(OR($E432=NA,SUM(K432:BR432)=0),0,IF(OR(LEFT(H432,1)=\"[\",H432=\"\"),1,0))","v":0},{"$f":"IF(OR($E432=NA,SUM(K432:BR432)=0),0,IF($I432=Yes,0,1))","v":0}]
[]
[{"$f":"SUM(BT434:BW434)","v":0},null,null,"[Insert description/driver of customer benefits]",{"$f":"Option_7","v":"n/a"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E434=NA,SUM(K434:BR434)=0),0,IF(OR(LEFT(D434,1)=\"[\",D434=\"\"),1,0))","v":0},{"$f":"IF(OR($E434=NA,SUM(K434:BR434)=0),0,IF(G434=\"\",1,0))","v":0},{"$f":"IF(OR($E434=NA,SUM(K434:BR434)=0),0,IF(OR(LEFT(H434,1)=\"[\",H434=\"\"),1,0))","v":0},{"$f":"IF(OR($E434=NA,SUM(K434:BR434)=0),0,IF($I434=Yes,0,1))","v":0}]
[{"$f":"SUM(BT435:BW435)","v":0},null,null,"[Insert description/driver of customer benefits]",{"$f":"Option_7","v":"n/a"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E435=NA,SUM(K435:BR435)=0),0,IF(OR(LEFT(D435,1)=\"[\",D435=\"\"),1,0))","v":0},{"$f":"IF(OR($E435=NA,SUM(K435:BR435)=0),0,IF(G435=\"\",1,0))","v":0},{"$f":"IF(OR($E435=NA,SUM(K435:BR435)=0),0,IF(OR(LEFT(H435,1)=\"[\",H435=\"\"),1,0))","v":0},{"$f":"IF(OR($E435=NA,SUM(K435:BR435)=0),0,IF($I435=Yes,0,1))","v":0}]
[{"$f":"SUM(BT436:BW436)","v":0},null,null,"[Insert description/driver of customer benefits]",{"$f":"Option_7","v":"n/a"},{"$f":"dollar_unit","v":"$000"},"Nominal","JGN","[Select]",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR($E436=NA,SUM(K436:BR436)=0),0,IF(OR(LEFT(D436,1)=\"[\",D436=\"\"),1,0))","v":0},{"$f":"IF(OR($E436=NA,SUM(K436:BR436)=0),0,IF(G436=\"\",1,0))","v":0},{"$f":"IF(OR($E436=NA,SUM(K436:BR436)=0),0,IF(OR(LEFT(H436,1)=\"[\",H436=\"\"),1,0))","v":0},{"$f":"IF(OR($E436=NA,SUM(K436:BR436)=0),0,IF($I436=Yes,0,1))","v":0}]
[]
[null,"Inputs | Sensitivity (Apply to all options)"]
[]
[null,null,"| Economic Benefits overestimate"]
[]
[null,null,null,"Economic Benefits overestimate (%)",{"$f":"E$4","v":"Option"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},null,"Sensitivity"]
[]
[null,null,null,"Overestimate by","All",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},null,0.1]
[]
[null,"End"]

{"sheet":"Calc|Option 1","index":2,"n_rows":309,"n_cols":70,"rows_kept":309,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"Model_Name","v":"Costs and Benefits Analysis Model"},null,null,null,"Section Check:",{"$f":"IF(COUNTA($A$8:$A$309)=COUNTIF($A$8:$A$309,0),\"Ok\",\"Check\")","v":"Ok"},null,null,"Overall Check:",{"$f":"Overall_Check","v":"Ok"},null,"Legend:","Input","Internal","Select","Calculation"]
[null,null,null,{"$f":"RIGHT(CELL(\"filename\",D1),LEN(CELL(\"filename\",D1))-FIND(\"]\",CELL(\"filename\",D1)))","v":"Calc|Option 1"}]
[null,null,null,{"$f":"'Output|Options Summary (Annual)'!D13","v":"Option 1 - Status Quo"},null,null,null,null,null,"Count",1,{"$f":"K3+1","v":2},{"$f":"L3+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,{"$f":"Option_1","v":"Option 1"},"Source","Unit","Basis","Timing",null,"Year",{"$f":"Start_Year","v":2024},{"$f":"K4+1","v":2025},{"$f":"L4+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Calc | Economic Assumptions"]
[]
[null,null,null,"Escalation",{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},null,null,{"$f":"\"FY\"&RIGHT(K$4,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AQ$4,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Inflation Rate","Model Assumptions",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},"n/a",null,null,{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(K$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":3.5000000000000003E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(L$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":0.03},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(M$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(N$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(O$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(P$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(Q$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(R$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(S$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(T$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(U$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(V$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(W$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(X$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(Y$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(Z$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AA$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AB$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AC$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AD$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AE$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AF$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AG$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AH$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AI$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AJ$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AK$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AL$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AM$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AN$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AO$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AP$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AQ$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AR$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AS$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AT$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AU$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AV$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AW$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AX$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AY$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(AZ$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(BA$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(BB$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(BC$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(BD$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(BE$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(BF$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(BG$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(BH$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(BI$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(BJ$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(BK$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(BL$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(BM$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(BN$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(BO$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(BP$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(BQ$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2},{"$f":"INDEX('Model Assumptions'!$K$16:$AE$16,MATCH(MIN(BR$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":2.5000000000000001E-2}]
[null,null,null,{"$f":"\"Inflation Index (Real \"&Start_Year&\" to Nominal Mid-year)\"","v":"Inflation Index (Real 2024 to Nominal Mid-year)"},"Calculated",{"$f":"index","v":"Index"},"n/a","n/a",null,null,{"$f":"1/(1+K12)^CF_End_Yr","v":0.98294637436598087},{"$f":"K13*(1+K12)^CF_End_Yr*(1+L12)^CF_End_Yr","v":1.014889156509222},1.0427955216628042,1.0688654097043739,1.0955870449469831,1.1229767210706574,1.1510511390974234,1.1798274175748587,1.2093231030142297,1.2395561805895852,1.2705450851043245,1.3023087122319323,1.3348664300377302,1.3682380907886731,1.4024440430583895,1.4375051441348488,1.4734427727382196,1.5102788420566746,1.5480358131080911,1.5867367084357931,1.6264051261466874,1.6670652543003541,1.7087418856578624,1.7514604327993086,1.7952469436192908,1.8401281172097728,1.8861313201400167,1.9332846031435167,1.9816167182221041,2.0311571361776561,2.0819360645820968,2.1339844661966487,2.1873340778515646,{"$f":"AQ13*(1+AQ12)^CF_End_Yr*(1+AR12)^CF_End_Yr","v":2.242017429797853},2.2980678655427988,2.3555195621813683,2.4144075512359016,2.4747677400167984,2.5366369335172179,2.6000528568551475,2.6650541782765256,2.7316805327334377,2.7999725460517726,2.8699718597030661,2.941721156195642,3.015264185100532,3.0906457897280442,3.1679119344712445,3.247109732833025,3.3282874761538497,3.4114946630576952,3.4967820296341365,3.5842015803749887,3.6738066198843624,3.7656517853814702,3.8597930800160056,3.9562879070164048,4.0551951046918138,4.1565749823091078,4.2604893568668345]
[null,null,null,{"$f":"\"Inflation Index (Nominal Mid-year to Real \"&Start_Year&\" )\"","v":"Inflation Index (Nominal Mid-year to Real 2024 )"},"Calculated",{"$f":"index","v":"Index"},"n/a","n/a",null,null,{"$f":"1/K13","v":1.0173494974687902},{"$f":"1/L13","v":0.98532927816429317},{"$f":"1/M13","v":0.95896077344620356},{"$f":"1/N13","v":0.93557148628897935},0.91275266955022394,0.89049040931729184,0.86877113104126069,0.84758159125976673,0.82690886952172393,0.80674036050899911,0.78706376635024322,0.76786708912218871,0.74913862353384286,0.73086694978911526,0.71304092662352725,0.69564968451075848,0.67868261903488658,0.66212938442427971,0.64597988724319988,0.6302242802372684,0.61485295632904247,0.59985654276004163,0.58522589537565051,0.5709520930494153,0.55702643224333215,0.54344042170081197,0.53018577726908489,0.51725441684788787,0.50463845546135411,0.49233020045010173,0.48032214678058721,0.46860697246886568,0.45717753411596657,0.44602686255216267,0.43514815858747585,0.42453478886583024,0.41418028182032229,0.40407832372714381,0.39422275485575015,0.38460756571292709,0.37522689337846554,0.36607501793021041,0.35714635895630298,0.34843547215249082,0.33993704600243019,0.33164589853895637,0.32355697418434781,0.31566534066765645,0.30796618601722586,0.3004548156265619,0.2931266493917678,0.2859772189187979,0.27900216479882733,0.27219723395007556,0.26555827702446405,0.25908124587752596,0.2527621911000254,0.24659725960978093,0.24058269230222537,0.23471482175826872]
[]
[null,null,null,"Discount Rate Assumptions",{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"JGN - Pre-tax discount rate (NPV)","Model Assumptions",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},{"$f":"NA","v":"n/a"},null,null,{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(K$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.7225976612572398E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(L$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(M$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(N$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(O$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(P$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(Q$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(R$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(S$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(T$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(U$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(V$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(W$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(X$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(Y$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(Z$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AA$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AB$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AC$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AD$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AE$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AF$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AG$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AH$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AI$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AJ$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AK$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AL$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AM$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AN$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AO$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AP$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AQ$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AR$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AS$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AT$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AU$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AV$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AW$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AX$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AY$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(AZ$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(BA$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(BB$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(BC$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(BD$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(BE$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(BF$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(BG$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(BH$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(BI$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(BJ$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(BK$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(BL$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(BM$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(BN$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(BO$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(BP$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(BQ$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2},{"$f":"INDEX('Model Assumptions'!$K$30:$AD$30,MATCH(MIN(BR$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":4.8405839123026151E-2}]
[null,null,null,"JGN - Discount factor (NPV)","Calculated",{"$f":"factor","v":"Factor"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"1/(1+K18)","v":0.95490373838382736},{"$f":"K19/(1+L18)","v":0.9108149752223702},{"$f":"L19/(1+M18)","v":0.86876182985040562},0.82865031596648697,0.79039078670111085,0.75389773426124695,0.71908959882546031,0.68588858626251703,0.65422049426608619,0.6240145465169582,0.59520323450214263,0.56772216663732067,0.54150992435544876,0.51650792483988139,0.49266029009522833,0.46991372206332838,0.44821738350523044,0.42752278438296065,0.40778367348714523,0.38895593506828369,0.37099749024064838,0.35386820293845511,0.33752979021412155,0.32194573667813559,0.30708121288931178,0.29290299751304327,0.27937940307357662,0.26648020513437121,0.25417657474826483,0.24244101402647589,0.23124729468244254,0.22057039941314807,0.21038646598692304,0.20067273391276394,0.19140749357197714,0.18257003769846064,0.17414061509918469,0.16610038651143946,0.1584313824981933,0.15111646328745981,0.14413928046591784,0.13748424044117105,0.13113646959098807,0.12508178102163331,0.11930664286099561,0.11379814801565165,0.10854398532427278,0.10353241204290506,9.8752227600628559E-2,9.4192748566941528E-2,8.9843784774922816E-2,8.5695616546809419E-2,8.173897297108948E-2,7.7965011182561467E-2,7.4365296599051639E-2,7.093178407061998E-2,6.7656799899124195E-2,6.4533024687956686E-2,6.1553476983624462E-2,5.8711497672612072E-2]
[null,null,null,null,null,null,null,{"$f":"NA","v":"n/a"}]
[]
[null,null,null,"JEN - Pre-tax discount rate (NPV)","Model Assumptions",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},{"$f":"NA","v":"n/a"},null,null,{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(K$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.1468466524361739E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(L$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2113703897547797E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(M$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(N$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(O$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(P$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(Q$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(R$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(S$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(T$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(U$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(V$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(W$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(X$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(Y$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(Z$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AA$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AB$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AC$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AD$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AE$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AF$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AG$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AH$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AI$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AJ$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AK$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AL$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AM$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AN$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AO$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AP$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AQ$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AR$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AS$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AT$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AU$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AV$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AW$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AX$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AY$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(AZ$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(BA$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(BB$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(BC$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(BD$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(BE$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(BF$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(BG$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(BH$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(BI$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(BJ$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(BK$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(BL$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(BM$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(BN$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(BO$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(BP$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(BQ$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2},{"$f":"INDEX('Model Assumptions'!$K$41:$AE$41,MATCH(MIN(BR$4,Start_Year+'Model Assumptions'!$E$10-1),'Model Assumptions'!$K$4:$AD$4))","v":5.2758941270733863E-2}]
[null,null,null,"JEN - Discount factor (NPV)","Calculated",{"$f":"factor","v":"Factor"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"1/(1+K22)","v":0.95105087012785927},{"$f":"K23/(1+L22)","v":0.90394304969576766},0.8586420065021364,0.81561122194384938,0.77473692216697299,0.73591103508636635,0.69903090464193451,0.66399901937490879,0.63072275460650851,0.59911412753730109,0.5690895646197407,0.54056968058881594,0.51347906856656156,0.48774610068546753,0.46330273870363242,0.44008435411092528,0.41802955725051449,0.39708003500395961,0.37718039661070341,0.35827802721430929,0.340322948748219,0.32326768779321102,0.307067150057173,0.2916785011453118,0.2770610533055563,0.26317615784970627,0.24998710296588808,0.23745901665213204,0.22555877451442669,0.21425491218546736,0.20351754213253295,0.19331827463453016,0.18363014271926784,{"$f":"AQ23/(1+AR22)","v":0.17442753086249438},0.16568610726017813,0.15738275949495761,0.14949553342666325,0.14200357514533621,0.13488707583326781,0.12812721939027391,0.12170613268372511,0.11560683829179316,0.10981320961496636,0.1043099282371482,9.9082443423601591E-2,9.4116933648650855E-2,8.9400270051420219E-2,8.4919981722985441E-2,8.066422273315739E-2,7.6621740809716177E-2,7.2781847587283191E-2,6.9134390347168909E-2,6.5669725173476245E-2,6.2378691454483902E-2,5.9252587661891176E-2,5.628314834388419E-2,5.3462522271193018E-2,5.0783251678357649E-2,4.8238252545316468E-2,4.5820795867181553E-2]
[null,null,null,null,null,null,null,{"$f":"NA","v":"n/a"}]
[]
[null,"Calc | JGN"]
[]
[null,null,"Forecast costs - JGN"]
[]
[null,null,null,"Opex",{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},"Nature",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND('Input|Costs&Benefits'!H56=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF('Input|Costs&Benefits'!H56=Shared,Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I56","v":"Ongoing"},null,{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,K$13)*IF($D32=Shared,JGN_share,1))","v":538.93849689721071},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,L$13)*IF($D32=Shared,JGN_share,1))","v":576.07936212591301},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,M$13)*IF($D32=Shared,JGN_share,1))","v":612.08647044384054},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,N$13)*IF($D32=Shared,JGN_share,1))","v":648.05947708138672},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,O$13)*IF($D32=Shared,JGN_share,1))","v":685.44858000678312},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,P$13)*IF($D32=Shared,JGN_share,1))","v":724.30210090527351},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,Q$13)*IF($D32=Shared,JGN_share,1))","v":764.66989248618393},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,R$13)*IF($D32=Shared,JGN_share,1))","v":806.60338483307396},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,S$13)*IF($D32=Shared,JGN_share,1))","v":850.15563311450489},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,T$13)*IF($D32=Shared,JGN_share,1))","v":895.38136669448647},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,U$13)*IF($D32=Shared,JGN_share,1))","v":942.33703968277075},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,V$13)*IF($D32=Shared,JGN_share,1))","v":991.08088296628512},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,W$13)*IF($D32=Shared,JGN_share,1))","v":1041.6729577641734},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,X$13)*IF($D32=Shared,JGN_share,1))","v":1094.1752107501022},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,Y$13)*IF($D32=Shared,JGN_share,1))","v":1148.6515307867248},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,Z$13)*IF($D32=Shared,JGN_share,1))","v":1205.1678073184598},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AA$13)*IF($D32=Shared,JGN_share,1))","v":1263.7919904700398},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AB$13)*IF($D32=Shared,JGN_share,1))","v":1324.5941528996245},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AC$13)*IF($D32=Shared,JGN_share,1))","v":1387.6465534566448},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AD$13)*IF($D32=Shared,JGN_share,1))","v":1453.0237026959542},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AE$13)*IF($D32=Shared,JGN_share,1))","v":1520.8024303013181},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AF$13)*IF($D32=Shared,JGN_share,1))","v":1591.0619544727656},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AG$13)*IF($D32=Shared,JGN_share,1))","v":1663.8839533338466},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AH$13)*IF($D32=Shared,JGN_share,1))","v":1739.3526384164365},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AI$13)*IF($D32=Shared,JGN_share,1))","v":1817.5548302823224},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AJ$13)*IF($D32=Shared,JGN_share,1))","v":1898.5800363424926},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AK$13)*IF($D32=Shared,JGN_share,1))","v":1982.5205309367443},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AL$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AM$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AN$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AO$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AP$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AQ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AR$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AS$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AT$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AU$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AV$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AW$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AX$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AY$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AZ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BA$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BB$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BC$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BD$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BE$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BF$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BG$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BH$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BI$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BJ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BK$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BL$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BM$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BN$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BO$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BP$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BQ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BR$13)*IF($D32=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND('Input|Costs&Benefits'!H57=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF('Input|Costs&Benefits'!H57=Shared,Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I57","v":"Ongoing"},null,{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,K$13)*IF($D33=Shared,JGN_share,1))","v":63.924964015963603},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,L$13)*IF($D33=Shared,JGN_share,1))","v":68.963135654483295},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,M$13)*IF($D33=Shared,JGN_share,1))","v":73.901629027770753},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,N$13)*IF($D33=Shared,JGN_share,1))","v":78.867442060586242},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,O$13)*IF($D33=Shared,JGN_share,1))","v":84.035357226900146},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,P$13)*IF($D33=Shared,JGN_share,1))","v":89.412376000241878},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,Q$13)*IF($D33=Shared,JGN_share,1))","v":95.005723613983875},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,R$13)*IF($D33=Shared,JGN_share,1))","v":100.82285587341282},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,S$13)*IF($D33=Shared,JGN_share,1))","v":106.87146616855446},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,T$13)*IF($D33=Shared,JGN_share,1))","v":113.15949269353233},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,U$13)*IF($D33=Shared,JGN_share,1))","v":119.69512587840373},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,V$13)*IF($D33=Shared,JGN_share,1))","v":126.48681603958522},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,W$13)*IF($D33=Shared,JGN_share,1))","v":133.54328125515181},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,X$13)*IF($D33=Shared,JGN_share,1))","v":140.87351547147199},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,Y$13)*IF($D33=Shared,JGN_share,1))","v":148.48679684782365},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,Z$13)*IF($D33=Shared,JGN_share,1))","v":156.39269634582328},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AA$13)*IF($D33=Shared,JGN_share,1))","v":164.60108657069298},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AB$13)*IF($D33=Shared,JGN_share,1))","v":173.12215087159004},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AC$13)*IF($D33=Shared,JGN_share,1))","v":181.96639270842525},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AD$13)*IF($D33=Shared,JGN_share,1))","v":191.1446452928075},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AE$13)*IF($D33=Shared,JGN_share,1))","v":200.66808151096606},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AF$13)*IF($D33=Shared,JGN_share,1))","v":210.54822413672454},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AG$13)*IF($D33=Shared,JGN_share,1))","v":220.79695634282658},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AH$13)*IF($D33=Shared,JGN_share,1))","v":231.42653251914831},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AI$13)*IF($D33=Shared,JGN_share,1))","v":242.44958940657182},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AJ$13)*IF($D33=Shared,JGN_share,1))","v":253.87915755554212},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AK$13)*IF($D33=Shared,JGN_share,1))","v":265.72867311858175},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AL$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AM$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AN$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AO$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AP$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AQ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AR$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AS$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AT$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AU$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AV$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AW$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AX$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AY$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AZ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BA$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BB$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BC$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BD$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BE$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BF$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BG$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BH$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BI$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BJ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BK$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BL$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BM$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BN$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BO$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BP$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BQ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BR$13)*IF($D33=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND('Input|Costs&Benefits'!H58=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF('Input|Costs&Benefits'!H58=Shared,Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I58","v":"Ongoing"},null,{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,K$13)*IF($D34=Shared,JGN_share,1))","v":204.82039531787589},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,L$13)*IF($D34=Shared,JGN_share,1))","v":203.7095211764649},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,M$13)*IF($D34=Shared,JGN_share,1))","v":176.68184731177101},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,N$13)*IF($D34=Shared,JGN_share,1))","v":153.0384017066709},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,O$13)*IF($D34=Shared,JGN_share,1))","v":139.458573300832},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,P$13)*IF($D34=Shared,JGN_share,1))","v":139.46387994365162},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,Q$13)*IF($D34=Shared,JGN_share,1))","v":143.84252360022879},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,R$13)*IF($D34=Shared,JGN_share,1))","v":148.23864103661558},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,S$13)*IF($D34=Shared,JGN_share,1))","v":152.76466276757156},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,T$13)*IF($D34=Shared,JGN_share,1))","v":157.18417726366556},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,U$13)*IF($D34=Shared,JGN_share,1))","v":161.72918957033454},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,V$13)*IF($D34=Shared,JGN_share,1))","v":166.40321238154718},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,W$13)*IF($D34=Shared,JGN_share,1))","v":171.91137633498613},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,X$13)*IF($D34=Shared,JGN_share,1))","v":177.16017394706429},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,Y$13)*IF($D34=Shared,JGN_share,1))","v":182.28545581988098},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,Z$13)*IF($D34=Shared,JGN_share,1))","v":187.55627667762158},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AA$13)*IF($D34=Shared,JGN_share,1))","v":192.97671016836171},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AB$13)*IF($D34=Shared,JGN_share,1))","v":198.70090560834436},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AC$13)*IF($D34=Shared,JGN_share,1))","v":205.20554846174952},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AD$13)*IF($D34=Shared,JGN_share,1))","v":212.06879021367243},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AE$13)*IF($D34=Shared,JGN_share,1))","v":215.75557304502448},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AF$13)*IF($D34=Shared,JGN_share,1))","v":216.34906236459065},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AG$13)*IF($D34=Shared,JGN_share,1))","v":220.23076512851537},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AH$13)*IF($D34=Shared,JGN_share,1))","v":230.25822138359638},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AI$13)*IF($D34=Shared,JGN_share,1))","v":243.14502969517073},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AJ$13)*IF($D34=Shared,JGN_share,1))","v":248.31007898799874},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AK$13)*IF($D34=Shared,JGN_share,1))","v":243.6554069775357},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AL$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AM$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AN$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AO$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AP$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AQ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AR$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AS$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AT$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AU$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AV$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AW$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AX$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AY$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AZ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BA$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BB$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BC$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BD$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BE$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BF$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BG$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BH$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BI$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BJ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BK$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BL$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BM$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BN$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BO$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BP$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BQ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BR$13)*IF($D34=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND('Input|Costs&Benefits'!H59=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF('Input|Costs&Benefits'!H59=Shared,Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I59","v":"Ongoing"},null,{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,K$13)*IF($D35=Shared,JGN_share,1))","v":47.406173557487421},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,L$13)*IF($D35=Shared,JGN_share,1))","v":49.353967516303918},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,M$13)*IF($D35=Shared,JGN_share,1))","v":52.46525799856574},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,N$13)*IF($D35=Shared,JGN_share,1))","v":55.756406851543233},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,O$13)*IF($D35=Shared,JGN_share,1))","v":58.672071026398342},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,P$13)*IF($D35=Shared,JGN_share,1))","v":61.733332830239632},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,Q$13)*IF($D35=Shared,JGN_share,1))","v":64.94651640877035},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,R$13)*IF($D35=Shared,JGN_share,1))","v":68.336401253875252},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,S$13)*IF($D35=Shared,JGN_share,1))","v":71.892516139268722},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,T$13)*IF($D35=Shared,JGN_share,1))","v":75.641117350736025},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,U$13)*IF($D35=Shared,JGN_share,1))","v":79.591041403592172},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,V$13)*IF($D35=Shared,JGN_share,1))","v":83.751482204234463},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,W$13)*IF($D35=Shared,JGN_share,1))","v":88.111403077081448},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,X$13)*IF($D35=Shared,JGN_share,1))","v":92.721440304945347},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,Y$13)*IF($D35=Shared,JGN_share,1))","v":97.55019807350223},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,Z$13)*IF($D35=Shared,JGN_share,1))","v":102.62899860111418},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AA$13)*IF($D35=Shared,JGN_share,1))","v":107.99172983476187},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AB$13)*IF($D35=Shared,JGN_share,1))","v":113.62837966268174},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AC$13)*IF($D35=Shared,JGN_share,1))","v":119.55104043648426},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AD$13)*IF($D35=Shared,JGN_share,1))","v":125.79677000205335},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AE$13)*IF($D35=Shared,JGN_share,1))","v":132.35536839134667},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AF$13)*IF($D35=Shared,JGN_share,1))","v":139.26618610466875},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AG$13)*IF($D35=Shared,JGN_share,1))","v":146.51893649500792},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AH$13)*IF($D35=Shared,JGN_share,1))","v":154.15540536389588},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AI$13)*IF($D35=Shared,JGN_share,1))","v":162.19294872439988},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AJ$13)*IF($D35=Shared,JGN_share,1))","v":170.67801714716163},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AK$13)*IF($D35=Shared,JGN_share,1))","v":179.57329533699848},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AL$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AM$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AN$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AO$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AP$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AQ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AR$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AS$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AT$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AU$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AV$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AW$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AX$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AY$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AZ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BA$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BB$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BC$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BD$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BE$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BF$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BG$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BH$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BI$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BJ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BK$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BL$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BM$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BN$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BO$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BP$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BQ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BR$13)*IF($D35=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND('Input|Costs&Benefits'!H60=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF('Input|Costs&Benefits'!H60=Shared,Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I60","v":"[Select from list]"},null,{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,K$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,L$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,M$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,N$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,O$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,P$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,Q$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,R$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,S$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,T$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,U$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,V$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,W$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,X$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,Y$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,Z$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AA$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AB$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AC$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AD$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AE$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AF$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AG$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AH$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AI$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AJ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AK$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AL$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AM$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AN$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AO$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AP$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AQ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AR$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AS$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AT$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AU$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AV$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AW$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AX$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AY$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AZ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BA$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BB$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BC$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BD$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BE$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BF$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BG$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BH$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BI$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BJ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BK$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BL$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BM$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BN$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BO$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BP$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BQ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BR$13)*IF($D36=Shared,JGN_share,1))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&I38&\" \"&D30","v":"Total Ongoing Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Ongoing_Opex","v":"Ongoing"},null,{"$f":"SUMIF($I32:$I36,$I38,K32:K36)","v":855.09002978853755},{"$f":"SUMIF($I32:$I36,$I38,L32:L36)","v":898.1059864731651},915.13520478194812,935.7217277001871,967.61458156091362,1014.9116896794067,1068.464656109167,1124.0012829969776,1181.6842781898997,1241.3661540024204,1303.3523965351012,1367.7223935916518,1435.2390184313927,1504.930340473584,1576.9739815279318,1651.7457789430186,1729.3615170438563,1810.0455890422406,1894.3695350633038,1982.0339082044875,2069.5814532486552,2157.2254270787494,2251.4306113001967,2355.1927976830775,2465.3423981084647,2571.4472900331948,2671.4779063698602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&I39&\" \"&D30","v":"Total Project cost (one-off) Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Oneoff_Opex","v":"Project cost (one-off)"},null,{"$f":"SUMIF($I32:$I36,$I39,K32:K36)","v":0},{"$f":"SUMIF($I32:$I36,$I39,L32:L36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K41:BR41)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K39),ISERROR(K38)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L39),ISERROR(L38)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross capex by asset class",{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND(LEFT('Input|Costs&Benefits'!I111,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I111,NA)","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,K$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,L$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,M$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,N$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,O$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,P$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,Q$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,R$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,S$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,T$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,U$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,V$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,W$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,X$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,Y$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,Z$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AA$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AB$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AC$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AD$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AE$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AF$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AG$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AH$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AI$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AJ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AK$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AL$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AM$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AN$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AO$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AP$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AQ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AR$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AS$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AT$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AU$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AV$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AW$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AX$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AY$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,AZ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,BA$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,BB$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,BC$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,BD$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,BE$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,BF$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,BG$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,BH$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,BI$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,BJ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,BK$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,BL$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,BM$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,BN$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,BO$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,BP$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,BQ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G111=$G45,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND(LEFT('Input|Costs&Benefits'!I112,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I112,NA)","v":"n/a"},"Input|Costs&Benefits","$000",{"$f":"G45","v":"Real 2024"},"End-year",null,null,{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,K$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,L$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,M$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,N$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,O$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,P$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,Q$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,R$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,S$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,T$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,U$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,V$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,W$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,X$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,Y$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,Z$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AA$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AB$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AC$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AD$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AE$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AF$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AG$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AH$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AI$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AJ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AK$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AL$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AM$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AN$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AO$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AP$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AQ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AR$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AS$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AT$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AU$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AV$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AW$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AX$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AY$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,AZ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,BA$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,BB$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,BC$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,BD$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,BE$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,BF$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,BG$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,BH$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,BI$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,BJ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,BK$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,BL$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,BM$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,BN$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,BO$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,BP$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,BQ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G112=$G46,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND(LEFT('Input|Costs&Benefits'!I113,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I113,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,K$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,L$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,M$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,N$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,O$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,P$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,Q$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,R$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,S$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,T$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,U$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,V$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,W$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,X$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,Y$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,Z$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AA$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AB$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AC$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AD$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AE$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AF$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AG$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AH$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AI$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AJ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AK$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AL$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AM$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AN$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AO$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AP$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AQ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AR$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AS$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AT$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AU$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AV$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AW$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AX$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AY$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,AZ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,BA$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,BB$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,BC$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,BD$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,BE$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,BF$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,BG$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,BH$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,BI$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,BJ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,BK$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,BL$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,BM$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,BN$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,BO$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,BP$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,BQ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G113=$G47,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND(LEFT('Input|Costs&Benefits'!I114,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I114,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,K$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,L$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,M$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,N$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,O$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,P$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,Q$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,R$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,S$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,T$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,U$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,V$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,W$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,X$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,Y$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,Z$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AA$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AB$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AC$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AD$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AE$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AF$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AG$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AH$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AI$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AJ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AK$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AL$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AM$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AN$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AO$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AP$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AQ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AR$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AS$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AT$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AU$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AV$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AW$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AX$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AY$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,AZ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,BA$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,BB$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,BC$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,BD$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,BE$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,BF$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,BG$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,BH$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,BI$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,BJ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,BK$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,BL$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,BM$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,BN$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,BO$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,BP$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,BQ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G114=$G48,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND(LEFT('Input|Costs&Benefits'!I115,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I115,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,K$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,L$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,M$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,N$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,O$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,P$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,Q$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,R$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,S$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,T$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,U$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,V$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,W$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,X$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,Y$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,Z$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AA$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AB$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AC$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AD$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AE$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AF$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AG$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AH$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AI$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AJ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AK$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AL$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AM$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AN$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AO$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AP$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AQ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AR$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AS$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AT$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AU$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AV$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AW$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AX$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AY$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,AZ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,BA$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,BB$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,BC$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,BD$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,BE$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,BF$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,BG$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,BH$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,BI$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,BJ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,BK$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,BL$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,BM$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,BN$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,BO$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,BP$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,BQ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G115=$G49,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND(LEFT('Input|Costs&Benefits'!I116,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I116,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,K$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,L$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,M$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,N$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,O$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,P$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,Q$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,R$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,S$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,T$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,U$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,V$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,W$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,X$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,Y$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,Z$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AA$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AB$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AC$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AD$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AE$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AF$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AG$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AH$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AI$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AJ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AK$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AL$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AM$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AN$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AO$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AP$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AQ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AR$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AS$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AT$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AU$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AV$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AW$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AX$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AY$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,AZ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,BA$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,BB$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,BC$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,BD$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,BE$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,BF$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,BG$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,BH$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,BI$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,BJ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,BK$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,BL$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,BM$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,BN$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,BO$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,BP$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,BQ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G116=$G50,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND(LEFT('Input|Costs&Benefits'!I117,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I117,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,K$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,L$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,M$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,N$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,O$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,P$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,Q$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,R$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,S$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,T$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,U$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,V$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,W$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,X$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,Y$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,Z$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AA$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AB$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AC$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AD$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AE$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AF$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AG$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AH$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AI$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AJ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AK$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AL$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AM$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AN$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AO$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AP$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AQ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AR$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AS$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AT$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AU$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AV$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AW$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AX$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AY$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,AZ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,BA$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,BB$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,BC$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,BD$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,BE$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,BF$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,BG$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,BH$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,BI$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,BJ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,BK$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,BL$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,BM$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,BN$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,BO$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,BP$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,BQ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G117=$G51,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D43","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K45:K51)","v":0},{"$f":"SUM(L45:L51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D43","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K53*K$13","v":0},{"$f":"L53*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K56:BR56)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K54),ISERROR(K53)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L54),ISERROR(L53)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capital Contribution",{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D45","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,K$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,L$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,M$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,N$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,O$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,P$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,Q$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,R$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,S$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,T$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,U$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,V$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,W$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,X$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,Y$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,Z$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AA$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AB$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AC$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AD$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AE$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AF$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AG$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AH$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AI$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AJ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AK$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AL$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AM$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AN$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AO$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AP$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AQ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AR$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AS$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AT$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AU$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AV$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AW$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AX$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AY$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,AZ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,BA$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,BB$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,BC$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,BD$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,BE$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,BF$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,BG$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,BH$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,BI$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,BJ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,BK$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,BL$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,BM$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,BN$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,BO$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,BP$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,BQ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G171=$G60,1,BR$14))","v":0}]
[null,null,null,{"$f":"D46","v":"n/a"},"Input|Costs&Benefits","$000",{"$f":"G60","v":"Real 2024"},"End-year",null,null,{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,K$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,L$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,M$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,N$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,O$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,P$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,Q$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,R$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,S$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,T$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,U$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,V$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,W$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,X$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,Y$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,Z$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AA$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AB$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AC$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AD$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AE$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AF$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AG$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AH$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AI$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AJ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AK$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AL$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AM$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AN$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AO$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AP$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AQ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AR$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AS$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AT$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AU$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AV$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AW$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AX$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AY$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,AZ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,BA$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,BB$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,BC$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,BD$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,BE$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,BF$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,BG$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,BH$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,BI$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,BJ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,BK$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,BL$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,BM$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,BN$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,BO$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,BP$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,BQ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G172=$G61,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,K$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,L$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,M$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,N$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,O$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,P$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,Q$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,R$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,S$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,T$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,U$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,V$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,W$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,X$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,Y$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,Z$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AA$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AB$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AC$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AD$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AE$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AF$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AG$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AH$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AI$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AJ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AK$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AL$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AM$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AN$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AO$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AP$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AQ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AR$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AS$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AT$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AU$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AV$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AW$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AX$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AY$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,AZ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,BA$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,BB$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,BC$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,BD$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,BE$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,BF$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,BG$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,BH$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,BI$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,BJ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,BK$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,BL$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,BM$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,BN$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,BO$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,BP$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,BQ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G173=$G62,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,K$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,L$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,M$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,N$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,O$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,P$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,Q$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,R$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,S$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,T$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,U$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,V$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,W$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,X$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,Y$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,Z$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AA$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AB$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AC$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AD$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AE$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AF$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AG$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AH$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AI$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AJ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AK$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AL$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AM$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AN$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AO$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AP$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AQ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AR$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AS$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AT$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AU$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AV$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AW$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AX$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AY$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,AZ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,BA$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,BB$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,BC$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,BD$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,BE$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,BF$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,BG$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,BH$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,BI$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,BJ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,BK$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,BL$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,BM$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,BN$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,BO$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,BP$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,BQ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G174=$G63,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,K$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,L$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,M$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,N$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,O$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,P$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,Q$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,R$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,S$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,T$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,U$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,V$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,W$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,X$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,Y$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,Z$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AA$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AB$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AC$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AD$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AE$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AF$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AG$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AH$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AI$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AJ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AK$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AL$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AM$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AN$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AO$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AP$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AQ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AR$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AS$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AT$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AU$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AV$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AW$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AX$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AY$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,AZ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,BA$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,BB$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,BC$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,BD$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,BE$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,BF$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,BG$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,BH$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,BI$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,BJ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,BK$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,BL$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,BM$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,BN$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,BO$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,BP$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,BQ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G175=$G64,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,K$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,L$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,M$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,N$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,O$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,P$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,Q$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,R$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,S$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,T$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,U$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,V$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,W$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,X$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,Y$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,Z$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AA$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AB$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AC$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AD$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AE$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AF$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AG$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AH$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AI$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AJ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AK$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AL$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AM$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AN$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AO$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AP$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AQ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AR$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AS$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AT$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AU$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AV$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AW$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AX$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AY$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,AZ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,BA$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,BB$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,BC$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,BD$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,BE$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,BF$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,BG$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,BH$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,BI$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,BJ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,BK$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,BL$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,BM$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,BN$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,BO$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,BP$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,BQ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G176=$G65,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,K$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,L$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,M$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,N$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,O$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,P$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,Q$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,R$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,S$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,T$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,U$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,V$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,W$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,X$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,Y$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,Z$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AA$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AB$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AC$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AD$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AE$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AF$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AG$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AH$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AI$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AJ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AK$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AL$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AM$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AN$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AO$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AP$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AQ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AR$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AS$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AT$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AU$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AV$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AW$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AX$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AY$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,AZ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,BA$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,BB$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,BC$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,BD$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,BE$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,BF$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,BG$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,BH$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,BI$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,BJ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,BK$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,BL$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,BM$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,BN$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,BO$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,BP$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,BQ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G177=$G66,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D58","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K60:K66)","v":0},{"$f":"SUM(L60:L66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D58","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K68*K$13","v":0},{"$f":"L68*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K71:BR71)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K69),ISERROR(K68)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ISERROR(AQ69),ISERROR(AQ68)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net capex by asset class",{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D45","v":"n/a"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K45-K60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ45-AQ60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000",{"$f":"G75","v":"Real 2024"},"End-year",null,null,{"$f":"K46-K61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ46-AQ61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K47-K62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ47-AQ62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K48-K63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ48-AQ63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K49-K64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ49-AQ64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K50-K65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ50-AQ65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K51-K66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ51-AQ66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Total \"&D73","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K75:K81)","v":0},{"$f":"SUM(L75:L81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D73","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K83*K$13","v":0},{"$f":"L83*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K86:BR86)<>0,1,0)","v":0},null,null,"Check - total matches above",null,null,null,null,null,null,{"$f":"IF(ROUND(K54-K69-K84,6)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(AQ54-AQ69-AQ84,6)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Forecast Economic Benefit - JGN"]
[]
[null,null,null,"Forecast Economic Benefit",{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D103","v":"Costs at asset failure"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K92:BR92,$K$19:$BR$19)","v":0},{"$f":"-K110","v":0},{"$f":"-L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D116","v":"Energy Reliability (Value of unserved energy)"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K93:BR93,$K$19:$BR$19)","v":-2380.4218018571019},{"$f":"-K123","v":-68.271689299161409},{"$f":"-L123","v":-70.319839978136258},-72.077835977589643,-73.879781877029373,-75.726776423955087,-139.71590250219711,-143.20880006475198,-146.78902006637071,-150.45874556802997,-154.22021420723067,-175.6396884026793,-180.03068061274627,-184.53144762806488,-189.14473381876644,-193.87335216423554,-198.72018596834135,-203.68819061754985,-208.78039538298853,-213.99990526756318,-219.34990289925224,-224.83365047173345,-230.45449173352674,-236.21585402686483,-242.1212503775364,-248.17428163697474,-254.37863867789903,-260.73810464484649,-267.25655726096755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D129","v":"Energy losses (UAG)"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K94:BR94,$K$19:$BR$19)","v":0},{"$f":"-K134","v":0},{"$f":"-L134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Lookup!$G$141","v":"Other Economic Benefits"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K95:BR95,$K$19:$BR$19)","v":-15204.551608376649},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))*K$13)\n*(1+K$12)^CF_End_Yr","v":-271.89461032923924},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))*L$13)\n*(1+L$12)^CF_End_Yr","v":-303.19007377640196},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))*M$13)\n*(1+M$12)^CF_End_Yr","v":-333.13455040435247},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))*N$13)\n*(1+N$12)^CF_End_Yr","v":-359.25419879635245},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))*O$13)\n*(1+O$12)^CF_End_Yr","v":-392.05774287076923},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))*P$13)\n*(1+P$12)^CF_End_Yr","v":-431.44122125752205},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))*Q$13)\n*(1+Q$12)^CF_End_Yr","v":-493.8303407934992},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))*R$13)\n*(1+R$12)^CF_End_Yr","v":-553.55135895688602},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))*S$13)\n*(1+S$12)^CF_End_Yr","v":-621.51116060966308},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))*T$13)\n*(1+T$12)^CF_End_Yr","v":-698.20402577371294},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))*U$13)\n*(1+U$12)^CF_End_Yr","v":-778.28353333632481},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))*V$13)\n*(1+V$12)^CF_End_Yr","v":-861.86959346709261},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))*W$13)\n*(1+W$12)^CF_End_Yr","v":-955.28724851518996},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))*X$13)\n*(1+X$12)^CF_End_Yr","v":-1052.7516035372846},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))*Y$13)\n*(1+Y$12)^CF_End_Yr","v":-1160.941613554694},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))*Z$13)\n*(1+Z$12)^CF_End_Yr","v":-1273.8157717384813},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))*AA$13)\n*(1+AA$12)^CF_End_Yr","v":-1398.3380018540456},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))*AB$13)\n*(1+AB$12)^CF_End_Yr","v":-1535.2120079042227},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))*AC$13)\n*(1+AC$12)^CF_End_Yr","v":-1685.1505972740763},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))*AD$13)\n*(1+AD$12)^CF_End_Yr","v":-1841.5274382569148},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))*AE$13)\n*(1+AE$12)^CF_End_Yr","v":-2019.6541808914178},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))*AF$13)\n*(1+AF$12)^CF_End_Yr","v":-2213.1506295747386},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))*AG$13)\n*(1+AG$12)^CF_End_Yr","v":-2422.8909973895234},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))*AH$13)\n*(1+AH$12)^CF_End_Yr","v":-2649.734963148097},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))*AI$13)\n*(1+AI$12)^CF_End_Yr","v":-2902.9186097982297},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))*AJ$13)\n*(1+AJ$12)^CF_End_Yr","v":-3175.4813911337387},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))*AK$13)\n*(1+AK$12)^CF_End_Yr","v":-3485.9679474209865},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))*AL$13)\n*(1+AL$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))*AM$13)\n*(1+AM$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))*AN$13)\n*(1+AN$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))*AO$13)\n*(1+AO$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))*AP$13)\n*(1+AP$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))*AQ$13)\n*(1+AQ$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))*AR$13)\n*(1+AR$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))*AS$13)\n*(1+AS$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))*AT$13)\n*(1+AT$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))*AU$13)\n*(1+AU$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))*AV$13)\n*(1+AV$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))*AW$13)\n*(1+AW$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))*AX$13)\n*(1+AX$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))*AY$13)\n*(1+AY$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))*AZ$13)\n*(1+AZ$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))*BA$13)\n*(1+BA$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))*BB$13)\n*(1+BB$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))*BC$13)\n*(1+BC$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))*BD$13)\n*(1+BD$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))*BE$13)\n*(1+BE$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))*BF$13)\n*(1+BF$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))*BG$13)\n*(1+BG$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))*BH$13)\n*(1+BH$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))*BI$13)\n*(1+BI$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))*BJ$13)\n*(1+BJ$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))*BK$13)\n*(1+BK$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))*BL$13)\n*(1+BL$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))*BM$13)\n*(1+BM$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))*BN$13)\n*(1+BN$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))*BO$13)\n*(1+BO$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))*BP$13)\n*(1+BP$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))*BQ$13)\n*(1+BQ$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))*BR$13)\n*(1+BR$12)^CF_End_Yr","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D90","v":"Total Forecast Economic Benefit"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J92:J95)","v":-17584.97341023375},-340.16629962840068,-373.50991375453822,-405.21238638194211,-433.13398067338181,-467.7845192947243,-571.15712375971918,-637.03914085825113,-700.34037902325667,-771.96990617769302,-852.42423998094364,-953.92322173900413,-1041.9002740798389,-1139.8186961432548,-1241.8963373560509,-1354.8149657189294,-1472.5359577068227,-1602.0261924715956,-1743.9924032872111,-1899.1505025416395,-2060.8773411561669,-2244.4878313631511,-2443.6051213082651,-2659.1068514163881,-2891.8562135256334,-3151.0928914352044,-3429.8600298116376,-3746.7060520658329,-267.25655726096755,0,0,0,{"$f":"SUM(AP92:AP95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(J99:BR99)<>0,1,0)","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$DF$19,K97:DF97)-J97,6)=0,0,1)","v":0}]
[]
[null,null,null,"Costs at asset failure"]
[]
[null,null,null,"Costs at asset failure",{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$239","v":"Cost at Asset Failure"},"Calculated",{"$f":"thousands","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+K$12)^CF_End_Yr,K$13*(1+K$12)^CF_End_Yr)","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+L$12)^CF_End_Yr,L$13*(1+L$12)^CF_End_Yr)","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+M$12)^CF_End_Yr,M$13*(1+M$12)^CF_End_Yr)","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+N$12)^CF_End_Yr,N$13*(1+N$12)^CF_End_Yr)","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+O$12)^CF_End_Yr,O$13*(1+O$12)^CF_End_Yr)","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+P$12)^CF_End_Yr,P$13*(1+P$12)^CF_End_Yr)","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+Q$12)^CF_End_Yr,Q$13*(1+Q$12)^CF_End_Yr)","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+R$12)^CF_End_Yr,R$13*(1+R$12)^CF_End_Yr)","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+S$12)^CF_End_Yr,S$13*(1+S$12)^CF_End_Yr)","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+T$12)^CF_End_Yr,T$13*(1+T$12)^CF_End_Yr)","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+U$12)^CF_End_Yr,U$13*(1+U$12)^CF_End_Yr)","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+V$12)^CF_End_Yr,V$13*(1+V$12)^CF_End_Yr)","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+W$12)^CF_End_Yr,W$13*(1+W$12)^CF_End_Yr)","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+X$12)^CF_End_Yr,X$13*(1+X$12)^CF_End_Yr)","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+Y$12)^CF_End_Yr,Y$13*(1+Y$12)^CF_End_Yr)","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+Z$12)^CF_End_Yr,Z$13*(1+Z$12)^CF_End_Yr)","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AA$12)^CF_End_Yr,AA$13*(1+AA$12)^CF_End_Yr)","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AB$12)^CF_End_Yr,AB$13*(1+AB$12)^CF_End_Yr)","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AC$12)^CF_End_Yr,AC$13*(1+AC$12)^CF_End_Yr)","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AD$12)^CF_End_Yr,AD$13*(1+AD$12)^CF_End_Yr)","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AE$12)^CF_End_Yr,AE$13*(1+AE$12)^CF_End_Yr)","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AF$12)^CF_End_Yr,AF$13*(1+AF$12)^CF_End_Yr)","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AG$12)^CF_End_Yr,AG$13*(1+AG$12)^CF_End_Yr)","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AH$12)^CF_End_Yr,AH$13*(1+AH$12)^CF_End_Yr)","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AI$12)^CF_End_Yr,AI$13*(1+AI$12)^CF_End_Yr)","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AJ$12)^CF_End_Yr,AJ$13*(1+AJ$12)^CF_End_Yr)","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AK$12)^CF_End_Yr,AK$13*(1+AK$12)^CF_End_Yr)","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AL$12)^CF_End_Yr,AL$13*(1+AL$12)^CF_End_Yr)","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AM$12)^CF_End_Yr,AM$13*(1+AM$12)^CF_End_Yr)","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AN$12)^CF_End_Yr,AN$13*(1+AN$12)^CF_End_Yr)","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AO$12)^CF_End_Yr,AO$13*(1+AO$12)^CF_End_Yr)","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AP$12)^CF_End_Yr,AP$13*(1+AP$12)^CF_End_Yr)","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AQ$12)^CF_End_Yr,AQ$13*(1+AQ$12)^CF_End_Yr)","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AR$12)^CF_End_Yr,AR$13*(1+AR$12)^CF_End_Yr)","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AS$12)^CF_End_Yr,AS$13*(1+AS$12)^CF_End_Yr)","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AT$12)^CF_End_Yr,AT$13*(1+AT$12)^CF_End_Yr)","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AU$12)^CF_End_Yr,AU$13*(1+AU$12)^CF_End_Yr)","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AV$12)^CF_End_Yr,AV$13*(1+AV$12)^CF_End_Yr)","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AW$12)^CF_End_Yr,AW$13*(1+AW$12)^CF_End_Yr)","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AX$12)^CF_End_Yr,AX$13*(1+AX$12)^CF_End_Yr)","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AY$12)^CF_End_Yr,AY$13*(1+AY$12)^CF_End_Yr)","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+AZ$12)^CF_End_Yr,AZ$13*(1+AZ$12)^CF_End_Yr)","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+BA$12)^CF_End_Yr,BA$13*(1+BA$12)^CF_End_Yr)","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+BB$12)^CF_End_Yr,BB$13*(1+BB$12)^CF_End_Yr)","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+BC$12)^CF_End_Yr,BC$13*(1+BC$12)^CF_End_Yr)","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+BD$12)^CF_End_Yr,BD$13*(1+BD$12)^CF_End_Yr)","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+BE$12)^CF_End_Yr,BE$13*(1+BE$12)^CF_End_Yr)","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+BF$12)^CF_End_Yr,BF$13*(1+BF$12)^CF_End_Yr)","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+BG$12)^CF_End_Yr,BG$13*(1+BG$12)^CF_End_Yr)","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+BH$12)^CF_End_Yr,BH$13*(1+BH$12)^CF_End_Yr)","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+BI$12)^CF_End_Yr,BI$13*(1+BI$12)^CF_End_Yr)","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+BJ$12)^CF_End_Yr,BJ$13*(1+BJ$12)^CF_End_Yr)","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+BK$12)^CF_End_Yr,BK$13*(1+BK$12)^CF_End_Yr)","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+BL$12)^CF_End_Yr,BL$13*(1+BL$12)^CF_End_Yr)","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+BM$12)^CF_End_Yr,BM$13*(1+BM$12)^CF_End_Yr)","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+BN$12)^CF_End_Yr,BN$13*(1+BN$12)^CF_End_Yr)","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+BO$12)^CF_End_Yr,BO$13*(1+BO$12)^CF_End_Yr)","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+BP$12)^CF_End_Yr,BP$13*(1+BP$12)^CF_End_Yr)","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+BQ$12)^CF_End_Yr,BQ$13*(1+BQ$12)^CF_End_Yr)","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K239:$BR239,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G239=Nominal,(1+BR$12)^CF_End_Yr,BR$13*(1+BR$12)^CF_End_Yr)","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$247","v":"Probability of Asset Failure (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},"n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K247:$BR247,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,"Cumulative Probability of No Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,1,{"$f":"J107*(1-K106)","v":1},{"$f":"K107*(1-L106)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Cumulative Probability of Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"J107*K106","v":0},{"$f":"K107*L106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D103","v":"Costs at asset failure"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K105*K108/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ105*AQ108/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K112:BR112)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K110),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy reliability"]
[]
[null,null,null,"Energy Reliability (Value of unserved energy)",{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!$D$87","v":"Contracted gas price"},"Calculated",{"$f":"'Model Assumptions'!$F$87","v":"$/GJ"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Model Assumptions'!$K$88*K$13*(1+K$12)^CF_End_Yr","v":20.228648681233011},{"$f":"'Model Assumptions'!$K$88*L$13*(1+L$12)^CF_End_Yr","v":20.835508141670005},{"$f":"'Model Assumptions'!$K$88*M$13*(1+M$12)^CF_End_Yr","v":21.356395845211747},{"$f":"'Model Assumptions'!$K$88*N$13*(1+N$12)^CF_End_Yr","v":21.890305741342036},{"$f":"'Model Assumptions'!$K$88*O$13*(1+O$12)^CF_End_Yr","v":22.437563384875581},{"$f":"'Model Assumptions'!$K$88*P$13*(1+P$12)^CF_End_Yr","v":22.998502469497467},{"$f":"'Model Assumptions'!$K$88*Q$13*(1+Q$12)^CF_End_Yr","v":23.573465031234893},{"$f":"'Model Assumptions'!$K$88*R$13*(1+R$12)^CF_End_Yr","v":24.162801657015756},{"$f":"'Model Assumptions'!$K$88*S$13*(1+S$12)^CF_End_Yr","v":24.766871698441143},{"$f":"'Model Assumptions'!$K$88*T$13*(1+T$12)^CF_End_Yr","v":25.386043490902168},{"$f":"'Model Assumptions'!$K$88*U$13*(1+U$12)^CF_End_Yr","v":26.020694578174712},{"$f":"'Model Assumptions'!$K$88*V$13*(1+V$12)^CF_End_Yr","v":26.671211942629078},{"$f":"'Model Assumptions'!$K$88*W$13*(1+W$12)^CF_End_Yr","v":27.337992241194797},{"$f":"'Model Assumptions'!$K$88*X$13*(1+X$12)^CF_End_Yr","v":28.021442047224657},{"$f":"'Model Assumptions'!$K$88*Y$13*(1+Y$12)^CF_End_Yr","v":28.721978098405266},{"$f":"'Model Assumptions'!$K$88*Z$13*(1+Z$12)^CF_End_Yr","v":29.440027550865384},{"$f":"'Model Assumptions'!$K$88*AA$13*(1+AA$12)^CF_End_Yr","v":30.176028239637013},{"$f":"'Model Assumptions'!$K$88*AB$13*(1+AB$12)^CF_End_Yr","v":30.930428945627931},{"$f":"'Model Assumptions'!$K$88*AC$13*(1+AC$12)^CF_End_Yr","v":31.70368966926862},{"$f":"'Model Assumptions'!$K$88*AD$13*(1+AD$12)^CF_End_Yr","v":32.496281911000331},{"$f":"'Model Assumptions'!$K$88*AE$13*(1+AE$12)^CF_End_Yr","v":33.308688958775328},{"$f":"'Model Assumptions'!$K$88*AF$13*(1+AF$12)^CF_End_Yr","v":34.141406182744703},{"$f":"'Model Assumptions'!$K$88*AG$13*(1+AG$12)^CF_End_Yr","v":34.994941337313307},{"$f":"'Model Assumptions'!$K$88*AH$13*(1+AH$12)^CF_End_Yr","v":35.869814870746133},{"$f":"'Model Assumptions'!$K$88*AI$13*(1+AI$12)^CF_End_Yr","v":36.766560242514778},{"$f":"'Model Assumptions'!$K$88*AJ$13*(1+AJ$12)^CF_End_Yr","v":37.685724248577635},{"$f":"'Model Assumptions'!$K$88*AK$13*(1+AK$12)^CF_End_Yr","v":38.627867354792073},{"$f":"'Model Assumptions'!$K$88*AL$13*(1+AL$12)^CF_End_Yr","v":39.59356403866186},{"$f":"'Model Assumptions'!$K$88*AM$13*(1+AM$12)^CF_End_Yr","v":40.583403139628402},{"$f":"'Model Assumptions'!$K$88*AN$13*(1+AN$12)^CF_End_Yr","v":41.597988218119099},{"$f":"'Model Assumptions'!$K$88*AO$13*(1+AO$12)^CF_End_Yr","v":42.637937923572061},{"$f":"'Model Assumptions'!$K$88*AP$13*(1+AP$12)^CF_End_Yr","v":43.703886371661348},{"$f":"'Model Assumptions'!$K$88*AQ$13*(1+AQ$12)^CF_End_Yr","v":44.796483530952877},{"$f":"'Model Assumptions'!$K$88*AR$13*(1+AR$12)^CF_End_Yr","v":45.916395619226691},{"$f":"'Model Assumptions'!$K$88*AS$13*(1+AS$12)^CF_End_Yr","v":47.064305509707346},{"$f":"'Model Assumptions'!$K$88*AT$13*(1+AT$12)^CF_End_Yr","v":48.240913147450016},{"$f":"'Model Assumptions'!$K$88*AU$13*(1+AU$12)^CF_End_Yr","v":49.446935976136245},{"$f":"'Model Assumptions'!$K$88*AV$13*(1+AV$12)^CF_End_Yr","v":50.683109375539644},{"$f":"'Model Assumptions'!$K$88*AW$13*(1+AW$12)^CF_End_Yr","v":51.950187109928116},{"$f":"'Model Assumptions'!$K$88*AX$13*(1+AX$12)^CF_End_Yr","v":53.248941787676308},{"$f":"'Model Assumptions'!$K$88*AY$13*(1+AY$12)^CF_End_Yr","v":54.580165332368203},{"$f":"'Model Assumptions'!$K$88*AZ$13*(1+AZ$12)^CF_End_Yr","v":55.944669465677386},{"$f":"'Model Assumptions'!$K$88*BA$13*(1+BA$12)^CF_End_Yr","v":57.343286202319298},{"$f":"'Model Assumptions'!$K$88*BB$13*(1+BB$12)^CF_End_Yr","v":58.776868357377261},{"$f":"'Model Assumptions'!$K$88*BC$13*(1+BC$12)^CF_End_Yr","v":60.24629006631168},{"$f":"'Model Assumptions'!$K$88*BD$13*(1+BD$12)^CF_End_Yr","v":61.752447317969448},{"$f":"'Model Assumptions'!$K$88*BE$13*(1+BE$12)^CF_End_Yr","v":63.296258500918661},{"$f":"'Model Assumptions'!$K$88*BF$13*(1+BF$12)^CF_End_Yr","v":64.878664963441622},{"$f":"'Model Assumptions'!$K$88*BG$13*(1+BG$12)^CF_End_Yr","v":66.50063158752765},{"$f":"'Model Assumptions'!$K$88*BH$13*(1+BH$12)^CF_End_Yr","v":68.163147377215807},{"$f":"'Model Assumptions'!$K$88*BI$13*(1+BI$12)^CF_End_Yr","v":69.867226061646193},{"$f":"'Model Assumptions'!$K$88*BJ$13*(1+BJ$12)^CF_End_Yr","v":71.613906713187333},{"$f":"'Model Assumptions'!$K$88*BK$13*(1+BK$12)^CF_End_Yr","v":73.404254381016997},{"$f":"'Model Assumptions'!$K$88*BL$13*(1+BL$12)^CF_End_Yr","v":75.239360740542395},{"$f":"'Model Assumptions'!$K$88*BM$13*(1+BM$12)^CF_End_Yr","v":77.120344759055925},{"$f":"'Model Assumptions'!$K$88*BN$13*(1+BN$12)^CF_End_Yr","v":79.048353378032289},{"$f":"'Model Assumptions'!$K$88*BO$13*(1+BO$12)^CF_End_Yr","v":81.02456221248309},{"$f":"'Model Assumptions'!$K$88*BP$13*(1+BP$12)^CF_End_Yr","v":83.050176267795138},{"$f":"'Model Assumptions'!$K$88*BQ$13*(1+BQ$12)^CF_End_Yr","v":85.126430674489981},{"$f":"'Model Assumptions'!$K$88*BR$13*(1+BR$12)^CF_End_Yr","v":87.254591441352218}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D285","v":"Probability of Failure (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},"n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.9},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.9},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.9},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.9},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.9},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K285:$BR285,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D286","v":"Duration of Failure (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K286:$BR286,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D287","v":"Energy at risk"},"Input|Costs&Benefits",{"$f":"TJ","v":"TJ"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":27},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K287:$BR287,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D116","v":"Energy Reliability (Value of unserved energy)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"PRODUCT(K118:K121)/IF(dollar_unit=millions,10^3,1)","v":68.271689299161409},70.319839978136258,72.077835977589643,73.879781877029373,75.726776423955087,139.71590250219711,143.20880006475198,146.78902006637071,150.45874556802997,154.22021420723067,175.6396884026793,180.03068061274627,184.53144762806488,189.14473381876644,193.87335216423554,198.72018596834135,203.68819061754985,208.78039538298853,213.99990526756318,219.34990289925224,224.83365047173345,230.45449173352674,236.21585402686483,242.1212503775364,248.17428163697474,254.37863867789903,260.73810464484649,267.25655726096755,0,0,0,0,{"$f":"PRODUCT(AQ118:AQ121)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K125:BR125)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K123),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy losses (UAG)"]
[]
[null,null,null,"Energy losses (UAG)",{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$377","v":"Gas Consumption"},"Input|Costs&Benefits",{"$f":"TJ","v":"TJ"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K377:$BR377,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)","v":0}]
[null,null,null,"Unaccounted for Gas (%)","Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K379:$BR379,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D129","v":"Energy losses (UAG)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K118*K131*K132/(1-K132)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ118*AQ131*AQ132/(1-AQ132)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K136:BR136)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K134),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Summary of Cashflow - JGN"]
[]
[null,null,null,"NPV"]
[]
[null,null,null,"Summary of Cashflow - JGN",{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K144:BR144,$K$19:$BR$19)","v":-21145.47107837654},{"$f":"-K38*(1+K$12)^CF_End_Yr","v":-869.92541209594151},-911.47802706763321,-926.50377986659089,-947.34604579450183,-979.63509936635808,-1027.5197717290434,-1081.7380179083762,-1137.9645672354313,-1196.3641488502626,-1256.7874428519444,-1319.5437303449387,-1384.7133853546657,-1453.0687581902671,-1523.625844136245,-1596.5644715690182,-1672.2651468031261,-1750.8450925333266,-1832.5314895716124,-1917.9029781926811,-2006.6563915140437,-2095.2915254020345,-2184.0242859949999,-2279.399765823684,-2384.4509728897124,-2495.9689437989755,-2603.3919594549216,-2704.6652397899165,0,0,0,0,0,{"$f":"-AQ38*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K145:BR145,$K$19:$BR$19)","v":0},{"$f":"-K39*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ39*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K146:BR146,$K$19:$BR$19)","v":0},{"$f":"-K84*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ84*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast Economic Benefit","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K147:BR147,$K$19:$BR$19)","v":-17584.97341023375},{"$f":"K97","v":-340.16629962840068},-373.50991375453822,-405.21238638194211,-433.13398067338181,-467.7845192947243,-571.15712375971918,-637.03914085825113,-700.34037902325667,-771.96990617769302,-852.42423998094364,-953.92322173900413,-1041.9002740798389,-1139.8186961432548,-1241.8963373560509,-1354.8149657189294,-1472.5359577068227,-1602.0261924715956,-1743.9924032872111,-1899.1505025416395,-2060.8773411561669,-2244.4878313631511,-2443.6051213082651,-2659.1068514163881,-2891.8562135256334,-3151.0928914352044,-3429.8600298116376,-3746.7060520658329,-267.25655726096755,0,0,0,0,{"$f":"AQ97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Cashflow - JGN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J144:J147)","v":-38730.444488610286},-1210.0917117243421,-1284.9879408221714,-1331.716166248533,-1380.4800264678836,-1447.4196186610825,-1598.6768954887625,-1718.7771587666273,-1838.304946258688,-1968.3340550279556,-2109.2116828328881,-2273.4669520839429,-2426.6136594345044,-2592.8874543335219,-2765.5221814922961,-2951.3794372879474,-3144.8011045099488,-3352.8712850049224,-3576.5238928588233,-3817.0534807343206,-4067.5337326702106,-4339.7793567651861,-4627.629407303265,-4938.506617240072,-5276.3071864153462,-5647.0618352341799,-6033.2519892665587,-6451.3712918557494,-267.25655726096755,0,0,0,{"$f":"SUM(AP144:AP147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J151","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$DF$19,K149:DF149)-J149,6)=0,0,1)","v":0}]
[]
[]
[null,"Calc | JEN"]
[]
[null,null,"Forecast costs - JEN"]
[]
[null,null,null,"Opex",{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},"Nature",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND('Input|Costs&Benefits'!H56=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF('Input|Costs&Benefits'!H56=Shared,Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I56","v":"Ongoing"},null,{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,K$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,L$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,M$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,N$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,O$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,P$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,Q$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,R$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,S$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,T$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,U$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,V$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,W$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,X$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,Y$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,Z$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AA$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AB$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AC$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AD$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AE$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AF$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AG$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AH$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AI$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AJ$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AK$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AL$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AM$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AN$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AO$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AP$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AQ$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AR$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AS$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AT$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AU$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AV$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AW$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AX$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AY$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,AZ$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BA$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BB$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BC$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BD$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BE$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BF$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BG$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BH$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BI$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BJ$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BK$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BL$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BM$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BN$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BO$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BP$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BQ$13)*IF($D160=Shared,JEN_share,1))","v":0},{"$f":"IF($D160=NA,0,SUMIFS('Input|Costs&Benefits'!$K56:$BR56,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G56=Nominal,1,BR$13)*IF($D160=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND('Input|Costs&Benefits'!H57=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF('Input|Costs&Benefits'!H57=Shared,Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I57","v":"Ongoing"},null,{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,K$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,L$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,M$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,N$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,O$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,P$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,Q$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,R$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,S$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,T$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,U$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,V$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,W$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,X$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,Y$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,Z$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AA$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AB$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AC$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AD$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AE$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AF$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AG$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AH$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AI$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AJ$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AK$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AL$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AM$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AN$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AO$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AP$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AQ$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AR$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AS$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AT$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AU$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AV$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AW$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AX$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AY$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,AZ$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BA$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BB$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BC$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BD$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BE$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BF$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BG$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BH$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BI$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BJ$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BK$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BL$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BM$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BN$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BO$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BP$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BQ$13)*IF($D161=Shared,JEN_share,1))","v":0},{"$f":"IF($D161=NA,0,SUMIFS('Input|Costs&Benefits'!$K57:$BR57,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G57=Nominal,1,BR$13)*IF($D161=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND('Input|Costs&Benefits'!H58=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF('Input|Costs&Benefits'!H58=Shared,Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I58","v":"Ongoing"},null,{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,K$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,L$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,M$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,N$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,O$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,P$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,Q$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,R$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,S$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,T$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,U$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,V$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,W$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,X$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,Y$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,Z$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AA$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AB$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AC$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AD$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AE$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AF$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AG$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AH$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AI$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AJ$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AK$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AL$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AM$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AN$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AO$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AP$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AQ$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AR$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AS$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AT$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AU$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AV$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AW$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AX$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AY$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,AZ$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BA$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BB$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BC$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BD$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BE$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BF$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BG$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BH$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BI$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BJ$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BK$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BL$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BM$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BN$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BO$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BP$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BQ$13)*IF($D162=Shared,JEN_share,1))","v":0},{"$f":"IF($D162=NA,0,SUMIFS('Input|Costs&Benefits'!$K58:$BR58,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G58=Nominal,1,BR$13)*IF($D162=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND('Input|Costs&Benefits'!H59=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF('Input|Costs&Benefits'!H59=Shared,Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I59","v":"Ongoing"},null,{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,K$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,L$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,M$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,N$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,O$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,P$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,Q$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,R$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,S$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,T$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,U$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,V$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,W$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,X$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,Y$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,Z$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AA$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AB$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AC$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AD$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AE$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AF$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AG$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AH$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AI$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AJ$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AK$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AL$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AM$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AN$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AO$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AP$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AQ$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AR$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AS$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AT$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AU$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AV$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AW$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AX$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AY$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,AZ$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BA$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BB$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BC$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BD$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BE$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BF$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BG$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BH$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BI$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BJ$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BK$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BL$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BM$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BN$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BO$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BP$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BQ$13)*IF($D163=Shared,JEN_share,1))","v":0},{"$f":"IF($D163=NA,0,SUMIFS('Input|Costs&Benefits'!$K59:$BR59,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G59=Nominal,1,BR$13)*IF($D163=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND('Input|Costs&Benefits'!H60=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF('Input|Costs&Benefits'!H60=Shared,Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I60","v":"[Select from list]"},null,{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,K$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,L$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,M$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,N$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,O$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,P$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,Q$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,R$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,S$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,T$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,U$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,V$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,W$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,X$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,Y$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,Z$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AA$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AB$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AC$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AD$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AE$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AF$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AG$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AH$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AI$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AJ$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AK$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AL$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AM$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AN$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AO$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AP$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AQ$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AR$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AS$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AT$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AU$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AV$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AW$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AX$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AY$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,AZ$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BA$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BB$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BC$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BD$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BE$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BF$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BG$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BH$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BI$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BJ$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BK$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BL$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BM$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BN$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BO$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BP$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BQ$13)*IF($D164=Shared,JEN_share,1))","v":0},{"$f":"IF($D164=NA,0,SUMIFS('Input|Costs&Benefits'!$K60:$BR60,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G60=Nominal,1,BR$13)*IF($D164=Shared,JEN_share,1))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&I166&\" \"&D158","v":"Total Ongoing Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Ongoing_Opex","v":"Ongoing"},null,{"$f":"SUMIF($I160:$I164,$I166,K160:K164)","v":0},{"$f":"SUMIF($I160:$I164,$I166,L160:L164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&I167&\" \"&D158","v":"Total Project cost (one-off) Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Oneoff_Opex","v":"Project cost (one-off)"},null,{"$f":"SUMIF($I160:$I164,$I167,K160:K164)","v":0},{"$f":"SUMIF($I160:$I164,$I167,L160:L164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K169:BR169)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K167),ISERROR(K166)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L167),ISERROR(L166)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross capex by asset class",{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(LEFT('Input|Costs&Benefits'!I111,3)=JEN,'Input|Costs&Benefits'!I111,NA)","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,K$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,L$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,M$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,N$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,O$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,P$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,Q$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,R$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,S$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,T$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,U$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,V$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,W$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,X$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,Y$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,Z$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AA$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AB$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AC$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AD$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AE$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AF$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AG$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AH$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AI$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AJ$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AK$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AL$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AM$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AN$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AO$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AP$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AQ$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AR$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AS$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AT$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AU$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AV$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AW$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AX$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AY$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,AZ$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,BA$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,BB$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,BC$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,BD$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,BE$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,BF$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,BG$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,BH$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,BI$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,BJ$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,BK$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,BL$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,BM$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,BN$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,BO$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,BP$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,BQ$14))","v":0},{"$f":"IF($D173=NA,0,SUMIFS('Input|Costs&Benefits'!$K111:$BR111,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G111=$G173,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(LEFT('Input|Costs&Benefits'!I112,3)=JEN,'Input|Costs&Benefits'!I112,NA)","v":"n/a"},"Input|Costs&Benefits","$000",{"$f":"G173","v":"Real 2024"},"End-year",null,null,{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,K$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,L$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,M$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,N$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,O$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,P$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,Q$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,R$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,S$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,T$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,U$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,V$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,W$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,X$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,Y$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,Z$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AA$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AB$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AC$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AD$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AE$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AF$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AG$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AH$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AI$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AJ$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AK$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AL$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AM$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AN$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AO$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AP$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AQ$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AR$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AS$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AT$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AU$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AV$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AW$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AX$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AY$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,AZ$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,BA$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,BB$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,BC$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,BD$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,BE$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,BF$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,BG$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,BH$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,BI$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,BJ$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,BK$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,BL$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,BM$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,BN$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,BO$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,BP$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,BQ$14))","v":0},{"$f":"IF($D174=NA,0,SUMIFS('Input|Costs&Benefits'!$K112:$BR112,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G112=$G174,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(LEFT('Input|Costs&Benefits'!I113,3)=JEN,'Input|Costs&Benefits'!I113,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,K$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,L$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,M$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,N$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,O$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,P$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,Q$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,R$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,S$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,T$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,U$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,V$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,W$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,X$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,Y$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,Z$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AA$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AB$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AC$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AD$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AE$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AF$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AG$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AH$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AI$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AJ$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AK$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AL$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AM$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AN$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AO$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AP$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AQ$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AR$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AS$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AT$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AU$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AV$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AW$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AX$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AY$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,AZ$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,BA$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,BB$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,BC$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,BD$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,BE$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,BF$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,BG$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,BH$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,BI$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,BJ$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,BK$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,BL$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,BM$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,BN$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,BO$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,BP$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,BQ$14))","v":0},{"$f":"IF($D175=NA,0,SUMIFS('Input|Costs&Benefits'!$K113:$BR113,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G113=$G175,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(LEFT('Input|Costs&Benefits'!I114,3)=JEN,'Input|Costs&Benefits'!I114,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,K$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,L$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,M$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,N$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,O$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,P$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,Q$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,R$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,S$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,T$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,U$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,V$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,W$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,X$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,Y$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,Z$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AA$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AB$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AC$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AD$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AE$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AF$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AG$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AH$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AI$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AJ$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AK$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AL$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AM$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AN$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AO$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AP$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AQ$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AR$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AS$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AT$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AU$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AV$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AW$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AX$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AY$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,AZ$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,BA$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,BB$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,BC$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,BD$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,BE$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,BF$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,BG$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,BH$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,BI$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,BJ$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,BK$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,BL$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,BM$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,BN$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,BO$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,BP$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,BQ$14))","v":0},{"$f":"IF($D176=NA,0,SUMIFS('Input|Costs&Benefits'!$K114:$BR114,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G114=$G176,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(LEFT('Input|Costs&Benefits'!I115,3)=JEN,'Input|Costs&Benefits'!I115,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,K$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,L$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,M$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,N$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,O$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,P$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,Q$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,R$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,S$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,T$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,U$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,V$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,W$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,X$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,Y$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,Z$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AA$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AB$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AC$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AD$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AE$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AF$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AG$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AH$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AI$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AJ$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AK$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AL$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AM$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AN$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AO$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AP$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AQ$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AR$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AS$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AT$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AU$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AV$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AW$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AX$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AY$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,AZ$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,BA$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,BB$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,BC$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,BD$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,BE$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,BF$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,BG$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,BH$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,BI$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,BJ$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,BK$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,BL$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,BM$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,BN$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,BO$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,BP$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,BQ$14))","v":0},{"$f":"IF($D177=NA,0,SUMIFS('Input|Costs&Benefits'!$K115:$BR115,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G115=$G177,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(LEFT('Input|Costs&Benefits'!I116,3)=JEN,'Input|Costs&Benefits'!I116,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,K$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,L$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,M$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,N$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,O$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,P$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,Q$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,R$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,S$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,T$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,U$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,V$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,W$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,X$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,Y$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,Z$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AA$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AB$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AC$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AD$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AE$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AF$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AG$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AH$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AI$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AJ$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AK$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AL$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AM$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AN$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AO$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AP$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AQ$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AR$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AS$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AT$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AU$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AV$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AW$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AX$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AY$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,AZ$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,BA$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,BB$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,BC$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,BD$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,BE$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,BF$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,BG$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,BH$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,BI$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,BJ$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,BK$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,BL$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,BM$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,BN$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,BO$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,BP$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,BQ$14))","v":0},{"$f":"IF($D178=NA,0,SUMIFS('Input|Costs&Benefits'!$K116:$BR116,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G116=$G178,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(LEFT('Input|Costs&Benefits'!I117,3)=JEN,'Input|Costs&Benefits'!I117,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,K$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,L$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,M$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,N$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,O$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,P$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,Q$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,R$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,S$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,T$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,U$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,V$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,W$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,X$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,Y$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,Z$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AA$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AB$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AC$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AD$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AE$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AF$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AG$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AH$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AI$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AJ$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AK$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AL$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AM$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AN$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AO$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AP$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AQ$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AR$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AS$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AT$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AU$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AV$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AW$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AX$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AY$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,AZ$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,BA$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,BB$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,BC$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,BD$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,BE$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,BF$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,BG$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,BH$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,BI$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,BJ$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,BK$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,BL$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,BM$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,BN$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,BO$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,BP$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,BQ$14))","v":0},{"$f":"IF($D179=NA,0,SUMIFS('Input|Costs&Benefits'!$K117:$BR117,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G117=$G179,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D171","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K173:K179)","v":0},{"$f":"SUM(L173:L179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D171","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K181*K$13","v":0},{"$f":"L181*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K184:BR184)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K182),ISERROR(K181)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L182),ISERROR(L181)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capital Contribution",{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D173","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,K$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,L$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,M$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,N$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,O$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,P$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,Q$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,R$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,S$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,T$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,U$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,V$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,W$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,X$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,Y$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,Z$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AA$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AB$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AC$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AD$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AE$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AF$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AG$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AH$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AI$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AJ$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AK$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AL$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AM$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AN$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AO$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AP$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AQ$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AR$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AS$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AT$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AU$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AV$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AW$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AX$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AY$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,AZ$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,BA$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,BB$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,BC$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,BD$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,BE$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,BF$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,BG$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,BH$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,BI$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,BJ$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,BK$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,BL$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,BM$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,BN$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,BO$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,BP$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,BQ$14))","v":0},{"$f":"IF($D188=NA,0,SUMIFS('Input|Costs&Benefits'!$K171:$BR171,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G171=$G188,1,BR$14))","v":0}]
[null,null,null,{"$f":"D174","v":"n/a"},"Input|Costs&Benefits","$000",{"$f":"G188","v":"Real 2024"},"End-year",null,null,{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,K$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,L$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,M$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,N$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,O$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,P$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,Q$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,R$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,S$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,T$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,U$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,V$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,W$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,X$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,Y$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,Z$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AA$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AB$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AC$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AD$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AE$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AF$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AG$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AH$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AI$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AJ$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AK$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AL$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AM$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AN$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AO$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AP$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AQ$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AR$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AS$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AT$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AU$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AV$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AW$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AX$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AY$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,AZ$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,BA$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,BB$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,BC$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,BD$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,BE$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,BF$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,BG$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,BH$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,BI$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,BJ$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,BK$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,BL$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,BM$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,BN$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,BO$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,BP$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,BQ$14))","v":0},{"$f":"IF($D189=NA,0,SUMIFS('Input|Costs&Benefits'!$K172:$BR172,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G172=$G189,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,K$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,L$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,M$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,N$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,O$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,P$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,Q$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,R$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,S$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,T$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,U$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,V$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,W$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,X$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,Y$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,Z$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AA$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AB$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AC$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AD$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AE$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AF$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AG$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AH$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AI$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AJ$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AK$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AL$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AM$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AN$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AO$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AP$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AQ$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AR$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AS$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AT$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AU$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AV$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AW$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AX$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AY$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,AZ$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,BA$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,BB$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,BC$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,BD$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,BE$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,BF$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,BG$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,BH$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,BI$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,BJ$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,BK$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,BL$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,BM$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,BN$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,BO$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,BP$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,BQ$14))","v":0},{"$f":"IF($D190=NA,0,SUMIFS('Input|Costs&Benefits'!$K173:$BR173,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G173=$G190,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,K$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,L$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,M$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,N$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,O$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,P$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,Q$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,R$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,S$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,T$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,U$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,V$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,W$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,X$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,Y$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,Z$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AA$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AB$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AC$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AD$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AE$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AF$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AG$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AH$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AI$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AJ$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AK$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AL$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AM$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AN$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AO$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AP$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AQ$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AR$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AS$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AT$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AU$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AV$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AW$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AX$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AY$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,AZ$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,BA$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,BB$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,BC$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,BD$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,BE$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,BF$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,BG$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,BH$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,BI$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,BJ$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,BK$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,BL$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,BM$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,BN$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,BO$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,BP$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,BQ$14))","v":0},{"$f":"IF($D191=NA,0,SUMIFS('Input|Costs&Benefits'!$K174:$BR174,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G174=$G191,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,K$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,L$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,M$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,N$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,O$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,P$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,Q$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,R$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,S$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,T$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,U$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,V$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,W$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,X$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,Y$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,Z$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AA$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AB$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AC$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AD$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AE$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AF$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AG$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AH$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AI$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AJ$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AK$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AL$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AM$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AN$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AO$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AP$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AQ$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AR$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AS$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AT$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AU$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AV$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AW$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AX$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AY$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,AZ$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,BA$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,BB$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,BC$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,BD$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,BE$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,BF$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,BG$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,BH$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,BI$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,BJ$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,BK$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,BL$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,BM$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,BN$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,BO$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,BP$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,BQ$14))","v":0},{"$f":"IF($D192=NA,0,SUMIFS('Input|Costs&Benefits'!$K175:$BR175,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G175=$G192,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,K$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,L$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,M$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,N$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,O$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,P$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,Q$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,R$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,S$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,T$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,U$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,V$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,W$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,X$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,Y$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,Z$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AA$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AB$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AC$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AD$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AE$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AF$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AG$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AH$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AI$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AJ$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AK$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AL$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AM$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AN$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AO$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AP$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AQ$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AR$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AS$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AT$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AU$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AV$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AW$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AX$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AY$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,AZ$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,BA$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,BB$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,BC$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,BD$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,BE$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,BF$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,BG$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,BH$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,BI$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,BJ$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,BK$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,BL$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,BM$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,BN$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,BO$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,BP$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,BQ$14))","v":0},{"$f":"IF($D193=NA,0,SUMIFS('Input|Costs&Benefits'!$K176:$BR176,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G176=$G193,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,K$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,L$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,M$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,N$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,O$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,P$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,Q$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,R$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,S$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,T$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,U$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,V$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,W$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,X$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,Y$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,Z$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AA$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AB$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AC$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AD$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AE$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AF$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AG$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AH$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AI$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AJ$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AK$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AL$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AM$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AN$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AO$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AP$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AQ$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AR$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AS$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AT$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AU$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AV$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AW$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AX$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AY$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,AZ$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,BA$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,BB$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,BC$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,BD$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,BE$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,BF$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,BG$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,BH$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,BI$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,BJ$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,BK$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,BL$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,BM$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,BN$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,BO$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,BP$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,BQ$14))","v":0},{"$f":"IF($D194=NA,0,SUMIFS('Input|Costs&Benefits'!$K177:$BR177,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G177=$G194,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D186","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K188:K194)","v":0},{"$f":"SUM(L188:L194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D186","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K196*K$13","v":0},{"$f":"L196*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K199:BR199)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K197),ISERROR(K196)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L197),ISERROR(L196)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net capex by asset class",{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D173","v":"n/a"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K173-K188","v":0},{"$f":"L173-L188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D174","v":"n/a"},"Calculated","$000",{"$f":"G203","v":"Real 2024"},"End-year",null,null,{"$f":"K174-K189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K175-K190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K176-K191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K177-K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K178-K193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K179-K194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Total \"&D201","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K203:K209)","v":0},{"$f":"SUM(L203:L209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D201","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K211*K$13","v":0},{"$f":"L211*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K214:BR214)<>0,1,0)","v":0},null,null,"Check - total matches above",null,null,null,null,null,null,{"$f":"IF(ROUND(K182-K197-K212,6)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(AQ182-AQ197-AQ212,6)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Forecast Economic Benefit - JEN"]
[]
[null,null,null,"Forecast Economic Benefit",{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D231","v":"Costs at asset failure"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K220:BR220,$K$23:$BR$23)","v":0},{"$f":"-K238","v":0},{"$f":"-L238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D244","v":"Energy Reliability (Value of unserved energy)"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K221:BR221,$K$23:$BR$23)","v":0},{"$f":"-K256","v":0},{"$f":"-L256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D262","v":"Energy Losses"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K222:BR222,$K$23:$BR$23)","v":0},{"$f":"-K268","v":0},{"$f":"-L268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Lookup!$G$141","v":"Other Economic Benefits"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K223:BR223,$K$23:$BR$23)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))*K$13)\n*(1+K$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))*L$13)\n*(1+L$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))*M$13)\n*(1+M$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))*N$13)\n*(1+N$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))*O$13)\n*(1+O$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))*P$13)\n*(1+P$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))*Q$13)\n*(1+Q$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))*R$13)\n*(1+R$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))*S$13)\n*(1+S$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))*T$13)\n*(1+T$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))*U$13)\n*(1+U$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))*V$13)\n*(1+V$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))*W$13)\n*(1+W$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))*X$13)\n*(1+X$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))*Y$13)\n*(1+Y$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))*Z$13)\n*(1+Z$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))*AA$13)\n*(1+AA$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))*AB$13)\n*(1+AB$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))*AC$13)\n*(1+AC$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))*AD$13)\n*(1+AD$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))*AE$13)\n*(1+AE$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))*AF$13)\n*(1+AF$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))*AG$13)\n*(1+AG$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))*AH$13)\n*(1+AH$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))*AI$13)\n*(1+AI$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))*AJ$13)\n*(1+AJ$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))*AK$13)\n*(1+AK$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))*AL$13)\n*(1+AL$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))*AM$13)\n*(1+AM$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))*AN$13)\n*(1+AN$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))*AO$13)\n*(1+AO$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))*AP$13)\n*(1+AP$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))*AQ$13)\n*(1+AQ$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))*AR$13)\n*(1+AR$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))*AS$13)\n*(1+AS$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))*AT$13)\n*(1+AT$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))*AU$13)\n*(1+AU$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))*AV$13)\n*(1+AV$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))*AW$13)\n*(1+AW$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))*AX$13)\n*(1+AX$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))*AY$13)\n*(1+AY$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))*AZ$13)\n*(1+AZ$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))*BA$13)\n*(1+BA$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))*BB$13)\n*(1+BB$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))*BC$13)\n*(1+BC$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))*BD$13)\n*(1+BD$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))*BE$13)\n*(1+BE$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))*BF$13)\n*(1+BF$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))*BG$13)\n*(1+BG$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))*BH$13)\n*(1+BH$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))*BI$13)\n*(1+BI$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))*BJ$13)\n*(1+BJ$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))*BK$13)\n*(1+BK$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))*BL$13)\n*(1+BL$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))*BM$13)\n*(1+BM$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))*BN$13)\n*(1+BN$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))*BO$13)\n*(1+BO$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))*BP$13)\n*(1+BP$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))*BQ$13)\n*(1+BQ$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))*BR$13)\n*(1+BR$12)^CF_End_Yr","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D218","v":"Total Forecast Economic Benefit"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J220:J223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP220:AP223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J227","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K225:BR225)-J225,6)=0,0,1)","v":0}]
[]
[null,null,null,"Costs at asset failure"]
[]
[null,null,null,"Costs at asset failure",{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D257","v":"Cost at Asset Failure"},"Input|Costs&Benefits",{"$f":"thousands","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+K$12)^CF_End_Yr,K$13*(1+K$12)^CF_End_Yr)","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+L$12)^CF_End_Yr,L$13*(1+L$12)^CF_End_Yr)","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+M$12)^CF_End_Yr,M$13*(1+M$12)^CF_End_Yr)","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+N$12)^CF_End_Yr,N$13*(1+N$12)^CF_End_Yr)","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+O$12)^CF_End_Yr,O$13*(1+O$12)^CF_End_Yr)","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+P$12)^CF_End_Yr,P$13*(1+P$12)^CF_End_Yr)","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+Q$12)^CF_End_Yr,Q$13*(1+Q$12)^CF_End_Yr)","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+R$12)^CF_End_Yr,R$13*(1+R$12)^CF_End_Yr)","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+S$12)^CF_End_Yr,S$13*(1+S$12)^CF_End_Yr)","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+T$12)^CF_End_Yr,T$13*(1+T$12)^CF_End_Yr)","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+U$12)^CF_End_Yr,U$13*(1+U$12)^CF_End_Yr)","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+V$12)^CF_End_Yr,V$13*(1+V$12)^CF_End_Yr)","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+W$12)^CF_End_Yr,W$13*(1+W$12)^CF_End_Yr)","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+X$12)^CF_End_Yr,X$13*(1+X$12)^CF_End_Yr)","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+Y$12)^CF_End_Yr,Y$13*(1+Y$12)^CF_End_Yr)","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+Z$12)^CF_End_Yr,Z$13*(1+Z$12)^CF_End_Yr)","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AA$12)^CF_End_Yr,AA$13*(1+AA$12)^CF_End_Yr)","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AB$12)^CF_End_Yr,AB$13*(1+AB$12)^CF_End_Yr)","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AC$12)^CF_End_Yr,AC$13*(1+AC$12)^CF_End_Yr)","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AD$12)^CF_End_Yr,AD$13*(1+AD$12)^CF_End_Yr)","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AE$12)^CF_End_Yr,AE$13*(1+AE$12)^CF_End_Yr)","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AF$12)^CF_End_Yr,AF$13*(1+AF$12)^CF_End_Yr)","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AG$12)^CF_End_Yr,AG$13*(1+AG$12)^CF_End_Yr)","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AH$12)^CF_End_Yr,AH$13*(1+AH$12)^CF_End_Yr)","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AI$12)^CF_End_Yr,AI$13*(1+AI$12)^CF_End_Yr)","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AJ$12)^CF_End_Yr,AJ$13*(1+AJ$12)^CF_End_Yr)","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AK$12)^CF_End_Yr,AK$13*(1+AK$12)^CF_End_Yr)","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AL$12)^CF_End_Yr,AL$13*(1+AL$12)^CF_End_Yr)","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AM$12)^CF_End_Yr,AM$13*(1+AM$12)^CF_End_Yr)","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AN$12)^CF_End_Yr,AN$13*(1+AN$12)^CF_End_Yr)","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AO$12)^CF_End_Yr,AO$13*(1+AO$12)^CF_End_Yr)","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AP$12)^CF_End_Yr,AP$13*(1+AP$12)^CF_End_Yr)","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AQ$12)^CF_End_Yr,AQ$13*(1+AQ$12)^CF_End_Yr)","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AR$12)^CF_End_Yr,AR$13*(1+AR$12)^CF_End_Yr)","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AS$12)^CF_End_Yr,AS$13*(1+AS$12)^CF_End_Yr)","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AT$12)^CF_End_Yr,AT$13*(1+AT$12)^CF_End_Yr)","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AU$12)^CF_End_Yr,AU$13*(1+AU$12)^CF_End_Yr)","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AV$12)^CF_End_Yr,AV$13*(1+AV$12)^CF_End_Yr)","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AW$12)^CF_End_Yr,AW$13*(1+AW$12)^CF_End_Yr)","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AX$12)^CF_End_Yr,AX$13*(1+AX$12)^CF_End_Yr)","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AY$12)^CF_End_Yr,AY$13*(1+AY$12)^CF_End_Yr)","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+AZ$12)^CF_End_Yr,AZ$13*(1+AZ$12)^CF_End_Yr)","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+BA$12)^CF_End_Yr,BA$13*(1+BA$12)^CF_End_Yr)","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+BB$12)^CF_End_Yr,BB$13*(1+BB$12)^CF_End_Yr)","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+BC$12)^CF_End_Yr,BC$13*(1+BC$12)^CF_End_Yr)","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+BD$12)^CF_End_Yr,BD$13*(1+BD$12)^CF_End_Yr)","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+BE$12)^CF_End_Yr,BE$13*(1+BE$12)^CF_End_Yr)","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+BF$12)^CF_End_Yr,BF$13*(1+BF$12)^CF_End_Yr)","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+BG$12)^CF_End_Yr,BG$13*(1+BG$12)^CF_End_Yr)","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+BH$12)^CF_End_Yr,BH$13*(1+BH$12)^CF_End_Yr)","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+BI$12)^CF_End_Yr,BI$13*(1+BI$12)^CF_End_Yr)","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+BJ$12)^CF_End_Yr,BJ$13*(1+BJ$12)^CF_End_Yr)","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+BK$12)^CF_End_Yr,BK$13*(1+BK$12)^CF_End_Yr)","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+BL$12)^CF_End_Yr,BL$13*(1+BL$12)^CF_End_Yr)","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+BM$12)^CF_End_Yr,BM$13*(1+BM$12)^CF_End_Yr)","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+BN$12)^CF_End_Yr,BN$13*(1+BN$12)^CF_End_Yr)","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+BO$12)^CF_End_Yr,BO$13*(1+BO$12)^CF_End_Yr)","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+BP$12)^CF_End_Yr,BP$13*(1+BP$12)^CF_End_Yr)","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+BQ$12)^CF_End_Yr,BQ$13*(1+BQ$12)^CF_End_Yr)","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K257:$BR257,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G257=Nominal,(1+BR$12)^CF_End_Yr,BR$13*(1+BR$12)^CF_End_Yr)","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D265","v":"Probability of Asset Failure (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K265:$BR265,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,"Cumulative Probability of No Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,1,{"$f":"J235*(1-K234)","v":1},{"$f":"K235*(1-L234)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Cumulative Probability of Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"J235*K234","v":0},{"$f":"K235*L234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D231","v":"Costs at asset failure"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K233*K236/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ233*AQ236/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K240:BR240)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K238),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy Reliability"]
[]
[null,null,null,"Energy Reliability (Value of unserved energy)",{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!$D$92","v":"VCR"},"Input|Costs&Benefits",{"$f":"'Model Assumptions'!$F$92","v":"$000/MWh"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Model Assumptions'!$K$94*K$13*(1+K$12)^CF_End_Yr","v":43.961918611438577},{"$f":"'Model Assumptions'!$K$94*L$13*(1+L$12)^CF_End_Yr","v":45.280776169781738},{"$f":"'Model Assumptions'!$K$94*M$13*(1+M$12)^CF_End_Yr","v":46.412795574026269},{"$f":"'Model Assumptions'!$K$94*N$13*(1+N$12)^CF_End_Yr","v":47.573115463376915},{"$f":"'Model Assumptions'!$K$94*O$13*(1+O$12)^CF_End_Yr","v":48.762443349961323},{"$f":"'Model Assumptions'!$K$94*P$13*(1+P$12)^CF_End_Yr","v":49.981504433710342},{"$f":"'Model Assumptions'!$K$94*Q$13*(1+Q$12)^CF_End_Yr","v":51.231042044553085},{"$f":"'Model Assumptions'!$K$94*R$13*(1+R$12)^CF_End_Yr","v":52.511818095666897},{"$f":"'Model Assumptions'!$K$94*S$13*(1+S$12)^CF_End_Yr","v":53.824613548058551},{"$f":"'Model Assumptions'!$K$94*T$13*(1+T$12)^CF_End_Yr","v":55.17022888676},{"$f":"'Model Assumptions'!$K$94*U$13*(1+U$12)^CF_End_Yr","v":56.549484608928992},{"$f":"'Model Assumptions'!$K$94*V$13*(1+V$12)^CF_End_Yr","v":57.963221724152206},{"$f":"'Model Assumptions'!$K$94*W$13*(1+W$12)^CF_End_Yr","v":59.412302267255988},{"$f":"'Model Assumptions'!$K$94*X$13*(1+X$12)^CF_End_Yr","v":60.897609823937373},{"$f":"'Model Assumptions'!$K$94*Y$13*(1+Y$12)^CF_End_Yr","v":62.42005006953579},{"$f":"'Model Assumptions'!$K$94*Z$13*(1+Z$12)^CF_End_Yr","v":63.980551321274156},{"$f":"'Model Assumptions'!$K$94*AA$13*(1+AA$12)^CF_End_Yr","v":65.580065104306001},{"$f":"'Model Assumptions'!$K$94*AB$13*(1+AB$12)^CF_End_Yr","v":67.219566731913631},{"$f":"'Model Assumptions'!$K$94*AC$13*(1+AC$12)^CF_End_Yr","v":68.900055900211441},{"$f":"'Model Assumptions'!$K$94*AD$13*(1+AD$12)^CF_End_Yr","v":70.62255729771671},{"$f":"'Model Assumptions'!$K$94*AE$13*(1+AE$12)^CF_End_Yr","v":72.388121230159612},{"$f":"'Model Assumptions'!$K$94*AF$13*(1+AF$12)^CF_End_Yr","v":74.197824260913578},{"$f":"'Model Assumptions'!$K$94*AG$13*(1+AG$12)^CF_End_Yr","v":76.052769867436396},{"$f":"'Model Assumptions'!$K$94*AH$13*(1+AH$12)^CF_End_Yr","v":77.954089114122297},{"$f":"'Model Assumptions'!$K$94*AI$13*(1+AI$12)^CF_End_Yr","v":79.902941341975321},{"$f":"'Model Assumptions'!$K$94*AJ$13*(1+AJ$12)^CF_End_Yr","v":81.900514875524706},{"$f":"'Model Assumptions'!$K$94*AK$13*(1+AK$12)^CF_End_Yr","v":83.948027747412794},{"$f":"'Model Assumptions'!$K$94*AL$13*(1+AL$12)^CF_End_Yr","v":86.046728441098097},{"$f":"'Model Assumptions'!$K$94*AM$13*(1+AM$12)^CF_End_Yr","v":88.197896652125522},{"$f":"'Model Assumptions'!$K$94*AN$13*(1+AN$12)^CF_End_Yr","v":90.402844068428649},{"$f":"'Model Assumptions'!$K$94*AO$13*(1+AO$12)^CF_End_Yr","v":92.662915170139328},{"$f":"'Model Assumptions'!$K$94*AP$13*(1+AP$12)^CF_End_Yr","v":94.979488049392785},{"$f":"'Model Assumptions'!$K$94*AQ$13*(1+AQ$12)^CF_End_Yr","v":97.353975250627599},{"$f":"'Model Assumptions'!$K$94*AR$13*(1+AR$12)^CF_End_Yr","v":99.787824631893258},{"$f":"'Model Assumptions'!$K$94*AS$13*(1+AS$12)^CF_End_Yr","v":102.28252024769056},{"$f":"'Model Assumptions'!$K$94*AT$13*(1+AT$12)^CF_End_Yr","v":104.83958325388281},{"$f":"'Model Assumptions'!$K$94*AU$13*(1+AU$12)^CF_End_Yr","v":107.46057283522983},{"$f":"'Model Assumptions'!$K$94*AV$13*(1+AV$12)^CF_End_Yr","v":110.14708715611054},{"$f":"'Model Assumptions'!$K$94*AW$13*(1+AW$12)^CF_End_Yr","v":112.90076433501328},{"$f":"'Model Assumptions'!$K$94*AX$13*(1+AX$12)^CF_End_Yr","v":115.72328344338858},{"$f":"'Model Assumptions'!$K$94*AY$13*(1+AY$12)^CF_End_Yr","v":118.61636552947327},{"$f":"'Model Assumptions'!$K$94*AZ$13*(1+AZ$12)^CF_End_Yr","v":121.58177466771005},{"$f":"'Model Assumptions'!$K$94*BA$13*(1+BA$12)^CF_End_Yr","v":124.62131903440276},{"$f":"'Model Assumptions'!$K$94*BB$13*(1+BB$12)^CF_End_Yr","v":127.73685201026279},{"$f":"'Model Assumptions'!$K$94*BC$13*(1+BC$12)^CF_End_Yr","v":130.93027331051931},{"$f":"'Model Assumptions'!$K$94*BD$13*(1+BD$12)^CF_End_Yr","v":134.20353014328228},{"$f":"'Model Assumptions'!$K$94*BE$13*(1+BE$12)^CF_End_Yr","v":137.55861839686426},{"$f":"'Model Assumptions'!$K$94*BF$13*(1+BF$12)^CF_End_Yr","v":140.99758385678584},{"$f":"'Model Assumptions'!$K$94*BG$13*(1+BG$12)^CF_End_Yr","v":144.52252345320545},{"$f":"'Model Assumptions'!$K$94*BH$13*(1+BH$12)^CF_End_Yr","v":148.13558653953558},{"$f":"'Model Assumptions'!$K$94*BI$13*(1+BI$12)^CF_End_Yr","v":151.83897620302392},{"$f":"'Model Assumptions'!$K$94*BJ$13*(1+BJ$12)^CF_End_Yr","v":155.63495060809947},{"$f":"'Model Assumptions'!$K$94*BK$13*(1+BK$12)^CF_End_Yr","v":159.5258243733019},{"$f":"'Model Assumptions'!$K$94*BL$13*(1+BL$12)^CF_End_Yr","v":163.51396998263442},{"$f":"'Model Assumptions'!$K$94*BM$13*(1+BM$12)^CF_End_Yr","v":167.60181923220023},{"$f":"'Model Assumptions'!$K$94*BN$13*(1+BN$12)^CF_End_Yr","v":171.79186471300517},{"$f":"'Model Assumptions'!$K$94*BO$13*(1+BO$12)^CF_End_Yr","v":176.08666133083025},{"$f":"'Model Assumptions'!$K$94*BP$13*(1+BP$12)^CF_End_Yr","v":180.48882786410095},{"$f":"'Model Assumptions'!$K$94*BQ$13*(1+BQ$12)^CF_End_Yr","v":185.0010485607034},{"$f":"'Model Assumptions'!$K$94*BR$13*(1+BR$12)^CF_End_Yr","v":189.62607477472096}]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$317","v":"N Probability"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K317:$BR317,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$318","v":"N Duration (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K318:$BR318,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$319","v":"N Energy at risk"},"Input|Costs&Benefits",{"$f":"'Input|Costs&Benefits'!$F$319","v":"MWh"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K319:$BR319,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D320","v":"N-1 Probability"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K320:$BR320,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$321","v":"N-1 Duration (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K321:$BR321,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$322","v":"N-1 Energy at risk"},"Input|Costs&Benefits",{"$f":"'Input|Costs&Benefits'!$F$319","v":"MWh"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K322:$BR322,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D244","v":"Energy Reliability (Value of unserved energy)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"(PRODUCT(K252:K254)+PRODUCT(K248:K250))*K246/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PRODUCT(AQ252:AQ254)+PRODUCT(AQ248:AQ250))*AQ246/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K258:BR258)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K256),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy Losses"]
[]
[null,null,null,"Energy Losses",{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!D93","v":"Wholesale Electricity Price"},"Model Assumptions",{"$f":"'Model Assumptions'!$F$92","v":"$000/MWh"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Model Assumptions'!$K$95*K$13*(1+K$12)^CF_End_Yr","v":9.5770662766386003E-2},{"$f":"'Model Assumptions'!$K$95*L$13*(1+L$12)^CF_End_Yr","v":9.8643782649377579E-2},{"$f":"'Model Assumptions'!$K$95*M$13*(1+M$12)^CF_End_Yr","v":0.101109877215612},{"$f":"'Model Assumptions'!$K$95*N$13*(1+N$12)^CF_End_Yr","v":0.10363762414600228},{"$f":"'Model Assumptions'!$K$95*O$13*(1+O$12)^CF_End_Yr","v":0.10622856474965231},{"$f":"'Model Assumptions'!$K$95*P$13*(1+P$12)^CF_End_Yr","v":0.10888427886839359},{"$f":"'Model Assumptions'!$K$95*Q$13*(1+Q$12)^CF_End_Yr","v":0.11160638584010339},{"$f":"'Model Assumptions'!$K$95*R$13*(1+R$12)^CF_End_Yr","v":0.11439654548610594},{"$f":"'Model Assumptions'!$K$95*S$13*(1+S$12)^CF_End_Yr","v":0.11725645912325855},{"$f":"'Model Assumptions'!$K$95*T$13*(1+T$12)^CF_End_Yr","v":0.12018787060133998},{"$f":"'Model Assumptions'!$K$95*U$13*(1+U$12)^CF_End_Yr","v":0.12319256736637345},{"$f":"'Model Assumptions'!$K$95*V$13*(1+V$12)^CF_End_Yr","v":0.12627238155053278},{"$f":"'Model Assumptions'!$K$95*W$13*(1+W$12)^CF_End_Yr","v":0.12942919108929604},{"$f":"'Model Assumptions'!$K$95*X$13*(1+X$12)^CF_End_Yr","v":0.13266492086652842},{"$f":"'Model Assumptions'!$K$95*Y$13*(1+Y$12)^CF_End_Yr","v":0.13598154388819159},{"$f":"'Model Assumptions'!$K$95*Z$13*(1+Z$12)^CF_End_Yr","v":0.13938108248539632},{"$f":"'Model Assumptions'!$K$95*AA$13*(1+AA$12)^CF_End_Yr","v":0.14286560954753116},{"$f":"'Model Assumptions'!$K$95*AB$13*(1+AB$12)^CF_End_Yr","v":0.14643724978621941},{"$f":"'Model Assumptions'!$K$95*AC$13*(1+AC$12)^CF_End_Yr","v":0.15009818103087488},{"$f":"'Model Assumptions'!$K$95*AD$13*(1+AD$12)^CF_End_Yr","v":0.15385063555664671},{"$f":"'Model Assumptions'!$K$95*AE$13*(1+AE$12)^CF_End_Yr","v":0.15769690144556284},{"$f":"'Model Assumptions'!$K$95*AF$13*(1+AF$12)^CF_End_Yr","v":0.16163932398170186},{"$f":"'Model Assumptions'!$K$95*AG$13*(1+AG$12)^CF_End_Yr","v":0.16568030708124437},{"$f":"'Model Assumptions'!$K$95*AH$13*(1+AH$12)^CF_End_Yr","v":0.16982231475827544},{"$f":"'Model Assumptions'!$K$95*AI$13*(1+AI$12)^CF_End_Yr","v":0.17406787262723228},{"$f":"'Model Assumptions'!$K$95*AJ$13*(1+AJ$12)^CF_End_Yr","v":0.17841956944291304},{"$f":"'Model Assumptions'!$K$95*AK$13*(1+AK$12)^CF_End_Yr","v":0.18288005867898582},{"$f":"'Model Assumptions'!$K$95*AL$13*(1+AL$12)^CF_End_Yr","v":0.18745206014596041},{"$f":"'Model Assumptions'!$K$95*AM$13*(1+AM$12)^CF_End_Yr","v":0.1921383616496094},{"$f":"'Model Assumptions'!$K$95*AN$13*(1+AN$12)^CF_End_Yr","v":0.19694182069084959},{"$f":"'Model Assumptions'!$K$95*AO$13*(1+AO$12)^CF_End_Yr","v":0.20186536620812073},{"$f":"'Model Assumptions'!$K$95*AP$13*(1+AP$12)^CF_End_Yr","v":0.20691200036332372},{"$f":"'Model Assumptions'!$K$95*AQ$13*(1+AQ$12)^CF_End_Yr","v":0.21208480037240679},{"$f":"'Model Assumptions'!$K$95*AR$13*(1+AR$12)^CF_End_Yr","v":0.21738692038171686},{"$f":"'Model Assumptions'!$K$95*AS$13*(1+AS$12)^CF_End_Yr","v":0.22282159339125976},{"$f":"'Model Assumptions'!$K$95*AT$13*(1+AT$12)^CF_End_Yr","v":0.22839213322604118},{"$f":"'Model Assumptions'!$K$95*AU$13*(1+AU$12)^CF_End_Yr","v":0.23410193655669212},{"$f":"'Model Assumptions'!$K$95*AV$13*(1+AV$12)^CF_End_Yr","v":0.23995448497060937},{"$f":"'Model Assumptions'!$K$95*AW$13*(1+AW$12)^CF_End_Yr","v":0.24595334709487454},{"$f":"'Model Assumptions'!$K$95*AX$13*(1+AX$12)^CF_End_Yr","v":0.25210218077224633},{"$f":"'Model Assumptions'!$K$95*AY$13*(1+AY$12)^CF_End_Yr","v":0.25840473529155245},{"$f":"'Model Assumptions'!$K$95*AZ$13*(1+AZ$12)^CF_End_Yr","v":0.26486485367384111},{"$f":"'Model Assumptions'!$K$95*BA$13*(1+BA$12)^CF_End_Yr","v":0.27148647501568707},{"$f":"'Model Assumptions'!$K$95*BB$13*(1+BB$12)^CF_End_Yr","v":0.27827363689107915},{"$f":"'Model Assumptions'!$K$95*BC$13*(1+BC$12)^CF_End_Yr","v":0.28523047781335609},{"$f":"'Model Assumptions'!$K$95*BD$13*(1+BD$12)^CF_End_Yr","v":0.29236123975868988},{"$f":"'Model Assumptions'!$K$95*BE$13*(1+BE$12)^CF_End_Yr","v":0.29967027075265701},{"$f":"'Model Assumptions'!$K$95*BF$13*(1+BF$12)^CF_End_Yr","v":0.30716202752147337},{"$f":"'Model Assumptions'!$K$95*BG$13*(1+BG$12)^CF_End_Yr","v":0.31484107820951013},{"$f":"'Model Assumptions'!$K$95*BH$13*(1+BH$12)^CF_End_Yr","v":0.3227121051647478},{"$f":"'Model Assumptions'!$K$95*BI$13*(1+BI$12)^CF_End_Yr","v":0.3307799077938664},{"$f":"'Model Assumptions'!$K$95*BJ$13*(1+BJ$12)^CF_End_Yr","v":0.33904940548871298},{"$f":"'Model Assumptions'!$K$95*BK$13*(1+BK$12)^CF_End_Yr","v":0.34752564062593072},{"$f":"'Model Assumptions'!$K$95*BL$13*(1+BL$12)^CF_End_Yr","v":0.35621378164157885},{"$f":"'Model Assumptions'!$K$95*BM$13*(1+BM$12)^CF_End_Yr","v":0.36511912618261821},{"$f":"'Model Assumptions'!$K$95*BN$13*(1+BN$12)^CF_End_Yr","v":0.3742471043371835},{"$f":"'Model Assumptions'!$K$95*BO$13*(1+BO$12)^CF_End_Yr","v":0.38360328194561299},{"$f":"'Model Assumptions'!$K$95*BP$13*(1+BP$12)^CF_End_Yr","v":0.39319336399425325},{"$f":"'Model Assumptions'!$K$95*BQ$13*(1+BQ$12)^CF_End_Yr","v":0.40302319809410947},{"$f":"'Model Assumptions'!$K$95*BR$13*(1+BR$12)^CF_End_Yr","v":0.41309877804646206}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$390","v":"Electricity consumption"},"Input|Costs&Benefits",{"$f":"'Input|Costs&Benefits'!$F$390","v":"MWh"},"n/a","n/a",null,null,{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)","v":0},{"$f":"SUMIFS('Input|Costs&Benefits'!$K390:$BR390,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$392","v":"Distribution Loss Factor (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K392:$BR392,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D262","v":"Energy Losses"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K265*K264*K266/(1-K266)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ265*AQ264*AQ266/(1-AQ266)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K270:BR270)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K268),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Summary of Cashflow - JEN"]
[]
[null,null,null,"NPV"]
[]
[null,null,null,"Summary of Cashflow - JEN",{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K278:BR278,$K$23:$BR$23)","v":0},{"$f":"-K166*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ166*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K279:BR279,$K$23:$BR$23)","v":0},{"$f":"-K167*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ167*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K280:BR280,$K$23:$BR$23)","v":0},{"$f":"-K212*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ212*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast Economic Benefit","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K281:BR281,$K$23:$BR$23)","v":0},{"$f":"K225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Cashflow - JEN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J278:J281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP278:AP281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J285","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K283:BR283)-J283,6)=0,0,1)","v":0}]
[]
[null,"Calc | Summary"]
[]
[null,null,"Forecast Costs and Benefits"]
[]
[null,null,null,"Regulated | Forecast costs and benefits"]
[]
[null,null,null,{"$f":"C289&\" (Regulated)\"","v":"Forecast Costs and Benefits (Regulated)"},{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K144+K278","v":-869.92541209594151},-911.47802706763321,-926.50377986659089,-947.34604579450183,-979.63509936635808,-1027.5197717290434,-1081.7380179083762,-1137.9645672354313,-1196.3641488502626,-1256.7874428519444,-1319.5437303449387,-1384.7133853546657,-1453.0687581902671,-1523.625844136245,-1596.5644715690182,-1672.2651468031261,-1750.8450925333266,-1832.5314895716124,-1917.9029781926811,-2006.6563915140437,-2095.2915254020345,-2184.0242859949999,-2279.399765823684,-2384.4509728897124,-2495.9689437989755,-2603.3919594549216,-2704.6652397899165,0,0,0,0,0,{"$f":"AQ144+AQ278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K145+K279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ145+AQ279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K146+K280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ146+AQ280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Forecast Economic Benefits","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K147+K281","v":-340.16629962840068},-373.50991375453822,-405.21238638194211,-433.13398067338181,-467.7845192947243,-571.15712375971918,-637.03914085825113,-700.34037902325667,-771.96990617769302,-852.42423998094364,-953.92322173900413,-1041.9002740798389,-1139.8186961432548,-1241.8963373560509,-1354.8149657189294,-1472.5359577068227,-1602.0261924715956,-1743.9924032872111,-1899.1505025416395,-2060.8773411561669,-2244.4878313631511,-2443.6051213082651,-2659.1068514163881,-2891.8562135256334,-3151.0928914352044,-3429.8600298116376,-3746.7060520658329,-267.25655726096755,0,0,0,0,{"$f":"AQ147+AQ281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D293&\" (for presentation)\"","v":"Forecast Costs and Benefits (Regulated) (for presentation)"},{"$f":"E$4","v":"Source"},{"$f":"F$4","v":"Unit"},{"$f":"G$4","v":"Basis"},{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K295/(1+K$12)^CF_End_Yr","v":-855.09002978853755},-898.1059864731651,-915.13520478194812,-935.7217277001871,-967.61458156091362,-1014.9116896794065,-1068.464656109167,-1124.0012829969776,-1181.6842781898997,-1241.3661540024204,-1303.3523965351012,-1367.7223935916518,-1435.2390184313927,-1504.930340473584,-1576.9739815279318,-1651.7457789430186,-1729.3615170438563,-1810.0455890422406,-1894.3695350633038,-1982.0339082044875,-2069.5814532486552,-2157.2254270787494,-2251.4306113001967,-2355.1927976830775,-2465.3423981084647,-2571.4472900331948,-2671.4779063698602,0,0,0,0,0,{"$f":"AQ295/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K296/(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ296/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K297/(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ297/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"$D$299","v":"Forecast Economic Benefits"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K299/(1+K$12)^CF_End_Yr","v":-334.36523090122836},-368.0302537069665,-400.24026695845339,-427.81925202575064,-462.04461456190029,-564.14879547472719,-629.22241364992158,-691.74692009006208,-762.49752405451432,-841.96465073071056,-942.21819904294375,-1029.1157374659763,-1125.8326609952383,-1226.657768377295,-1338.1908396243859,-1454.4673475577774,-1582.368684912047,-1722.5929130588256,-1875.8471598523192,-2035.5895449244597,-2216.9470603572377,-2413.6211008406844,-2626.4785377976696,-2856.3719713542837,-3112.4277106626837,-3387.7742638103987,-3700.732457571562,-263.97721150533346,0,0,0,0,{"$f":"AQ299/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Calc|Option 2","index":3,"n_rows":383,"n_cols":70,"rows_kept":383,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"Model_Name","v":"Costs and Benefits Analysis Model"},null,null,null,"Section Check:",{"$f":"IF(COUNTA($A$8:$A$383)=COUNTIF($A$8:$A$383,0),\"Ok\",\"Check\")","v":"Ok"},null,null,"Overall Check:",{"$f":"Overall_Check","v":"Ok"},null,"Legend:","Input","Internal","Select","Calculation"]
[null,null,null,{"$f":"RIGHT(CELL(\"filename\",D1),LEN(CELL(\"filename\",D1))-FIND(\"]\",CELL(\"filename\",D1)))","v":"Calc|Option 2"}]
[null,null,null,{"$f":"'Output|Options Summary (Annual)'!D14","v":"Option 2 - Undertake minor capital works on ferrous mains"},null,null,null,null,null,"Count",{"$f":"'Calc|Option 1'!K3","v":1},{"$f":"'Calc|Option 1'!L3","v":2},{"$f":"'Calc|Option 1'!M3","v":3},{"$f":"'Calc|Option 1'!N3","v":4},{"$f":"'Calc|Option 1'!O3","v":5},{"$f":"'Calc|Option 1'!P3","v":6},{"$f":"'Calc|Option 1'!Q3","v":7},{"$f":"'Calc|Option 1'!R3","v":8},{"$f":"'Calc|Option 1'!S3","v":9},{"$f":"'Calc|Option 1'!T3","v":10},{"$f":"'Calc|Option 1'!U3","v":11},{"$f":"'Calc|Option 1'!V3","v":12},{"$f":"'Calc|Option 1'!W3","v":13},{"$f":"'Calc|Option 1'!X3","v":14},{"$f":"'Calc|Option 1'!Y3","v":15},{"$f":"'Calc|Option 1'!Z3","v":16},{"$f":"'Calc|Option 1'!AA3","v":17},{"$f":"'Calc|Option 1'!AB3","v":18},{"$f":"'Calc|Option 1'!AC3","v":19},{"$f":"'Calc|Option 1'!AD3","v":20},{"$f":"'Calc|Option 1'!AE3","v":21},{"$f":"'Calc|Option 1'!AF3","v":22},{"$f":"'Calc|Option 1'!AG3","v":23},{"$f":"'Calc|Option 1'!AH3","v":24},{"$f":"'Calc|Option 1'!AI3","v":25},{"$f":"'Calc|Option 1'!AJ3","v":26},{"$f":"'Calc|Option 1'!AK3","v":27},{"$f":"'Calc|Option 1'!AL3","v":28},{"$f":"'Calc|Option 1'!AM3","v":29},{"$f":"'Calc|Option 1'!AN3","v":30},{"$f":"'Calc|Option 1'!AO3","v":31},{"$f":"'Calc|Option 1'!AP3","v":32},{"$f":"'Calc|Option 1'!AQ3","v":33},{"$f":"'Calc|Option 1'!AR3","v":34},{"$f":"'Calc|Option 1'!AS3","v":35},{"$f":"'Calc|Option 1'!AT3","v":36},{"$f":"'Calc|Option 1'!AU3","v":37},{"$f":"'Calc|Option 1'!AV3","v":38},{"$f":"'Calc|Option 1'!AW3","v":39},{"$f":"'Calc|Option 1'!AX3","v":40},{"$f":"'Calc|Option 1'!AY3","v":41},{"$f":"'Calc|Option 1'!AZ3","v":42},{"$f":"'Calc|Option 1'!BA3","v":43},{"$f":"'Calc|Option 1'!BB3","v":44},{"$f":"'Calc|Option 1'!BC3","v":45},{"$f":"'Calc|Option 1'!BD3","v":46},{"$f":"'Calc|Option 1'!BE3","v":47},{"$f":"'Calc|Option 1'!BF3","v":48},{"$f":"'Calc|Option 1'!BG3","v":49},{"$f":"'Calc|Option 1'!BH3","v":50},{"$f":"'Calc|Option 1'!BI3","v":51},{"$f":"'Calc|Option 1'!BJ3","v":52},{"$f":"'Calc|Option 1'!BK3","v":53},{"$f":"'Calc|Option 1'!BL3","v":54},{"$f":"'Calc|Option 1'!BM3","v":55},{"$f":"'Calc|Option 1'!BN3","v":56},{"$f":"'Calc|Option 1'!BO3","v":57},{"$f":"'Calc|Option 1'!BP3","v":58},{"$f":"'Calc|Option 1'!BQ3","v":59},{"$f":"'Calc|Option 1'!BR3","v":60}]
[null,null,null,{"$f":"Option_2","v":"Option 2"},"Source","Unit","Basis","Timing",null,"Year",{"$f":"'Calc|Option 1'!K4","v":2024},{"$f":"'Calc|Option 1'!L4","v":2025},{"$f":"'Calc|Option 1'!M4","v":2026},{"$f":"'Calc|Option 1'!N4","v":2027},{"$f":"'Calc|Option 1'!O4","v":2028},{"$f":"'Calc|Option 1'!P4","v":2029},{"$f":"'Calc|Option 1'!Q4","v":2030},{"$f":"'Calc|Option 1'!R4","v":2031},{"$f":"'Calc|Option 1'!S4","v":2032},{"$f":"'Calc|Option 1'!T4","v":2033},{"$f":"'Calc|Option 1'!U4","v":2034},{"$f":"'Calc|Option 1'!V4","v":2035},{"$f":"'Calc|Option 1'!W4","v":2036},{"$f":"'Calc|Option 1'!X4","v":2037},{"$f":"'Calc|Option 1'!Y4","v":2038},{"$f":"'Calc|Option 1'!Z4","v":2039},{"$f":"'Calc|Option 1'!AA4","v":2040},{"$f":"'Calc|Option 1'!AB4","v":2041},{"$f":"'Calc|Option 1'!AC4","v":2042},{"$f":"'Calc|Option 1'!AD4","v":2043},{"$f":"'Calc|Option 1'!AE4","v":2044},{"$f":"'Calc|Option 1'!AF4","v":2045},{"$f":"'Calc|Option 1'!AG4","v":2046},{"$f":"'Calc|Option 1'!AH4","v":2047},{"$f":"'Calc|Option 1'!AI4","v":2048},{"$f":"'Calc|Option 1'!AJ4","v":2049},{"$f":"'Calc|Option 1'!AK4","v":2050},{"$f":"'Calc|Option 1'!AL4","v":2051},{"$f":"'Calc|Option 1'!AM4","v":2052},{"$f":"'Calc|Option 1'!AN4","v":2053},{"$f":"'Calc|Option 1'!AO4","v":2054},{"$f":"'Calc|Option 1'!AP4","v":2055},{"$f":"'Calc|Option 1'!AQ4","v":2056},{"$f":"'Calc|Option 1'!AR4","v":2057},{"$f":"'Calc|Option 1'!AS4","v":2058},{"$f":"'Calc|Option 1'!AT4","v":2059},{"$f":"'Calc|Option 1'!AU4","v":2060},{"$f":"'Calc|Option 1'!AV4","v":2061},{"$f":"'Calc|Option 1'!AW4","v":2062},{"$f":"'Calc|Option 1'!AX4","v":2063},{"$f":"'Calc|Option 1'!AY4","v":2064},{"$f":"'Calc|Option 1'!AZ4","v":2065},{"$f":"'Calc|Option 1'!BA4","v":2066},{"$f":"'Calc|Option 1'!BB4","v":2067},{"$f":"'Calc|Option 1'!BC4","v":2068},{"$f":"'Calc|Option 1'!BD4","v":2069},{"$f":"'Calc|Option 1'!BE4","v":2070},{"$f":"'Calc|Option 1'!BF4","v":2071},{"$f":"'Calc|Option 1'!BG4","v":2072},{"$f":"'Calc|Option 1'!BH4","v":2073},{"$f":"'Calc|Option 1'!BI4","v":2074},{"$f":"'Calc|Option 1'!BJ4","v":2075},{"$f":"'Calc|Option 1'!BK4","v":2076},{"$f":"'Calc|Option 1'!BL4","v":2077},{"$f":"'Calc|Option 1'!BM4","v":2078},{"$f":"'Calc|Option 1'!BN4","v":2079},{"$f":"'Calc|Option 1'!BO4","v":2080},{"$f":"'Calc|Option 1'!BP4","v":2081},{"$f":"'Calc|Option 1'!BQ4","v":2082},{"$f":"'Calc|Option 1'!BR4","v":2083}]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Calc | Economic Assumptions"]
[]
[null,null,null,"Escalation","Source","Unit","Basis","Timing",null,null,{"$f":"\"FY\"&RIGHT(K$4,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AQ$4,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Inflation Rate","Calc|Option 1",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},"n/a",null,null,{"$f":"'Calc|Option 1'!K12","v":3.5000000000000003E-2},{"$f":"'Calc|Option 1'!L12","v":0.03},{"$f":"'Calc|Option 1'!M12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!N12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!O12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!P12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!Q12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!R12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!S12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!T12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!U12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!V12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!W12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!X12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!Y12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!Z12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AA12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AB12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AC12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AD12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AE12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AF12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AG12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AH12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AI12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AJ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AK12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AL12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AM12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AN12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AO12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AP12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AQ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AR12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AS12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AT12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AU12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AV12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AW12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AX12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AY12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AZ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BA12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BB12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BC12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BD12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BE12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BF12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BG12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BH12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BI12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BJ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BK12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BL12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BM12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BN12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BO12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BP12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BQ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BR12","v":2.5000000000000001E-2}]
[null,null,null,{"$f":"\"Inflation Index (Real \"&Start_Year&\" to Nominal Mid-year)\"","v":"Inflation Index (Real 2024 to Nominal Mid-year)"},"Calculated",{"$f":"index","v":"Index"},"n/a","n/a",null,null,{"$f":"1/(1+K12)^CF_End_Yr","v":0.98294637436598087},{"$f":"K13*(1+K12)^CF_End_Yr*(1+L12)^CF_End_Yr","v":1.014889156509222},1.0427955216628042,1.0688654097043739,1.0955870449469831,1.1229767210706574,1.1510511390974234,1.1798274175748587,1.2093231030142297,1.2395561805895852,1.2705450851043245,1.3023087122319323,1.3348664300377302,1.3682380907886731,1.4024440430583895,1.4375051441348488,1.4734427727382196,1.5102788420566746,1.5480358131080911,1.5867367084357931,1.6264051261466874,1.6670652543003541,1.7087418856578624,1.7514604327993086,1.7952469436192908,1.8401281172097728,1.8861313201400167,1.9332846031435167,1.9816167182221041,2.0311571361776561,2.0819360645820968,2.1339844661966487,2.1873340778515646,{"$f":"AQ13*(1+AQ12)^CF_End_Yr*(1+AR12)^CF_End_Yr","v":2.242017429797853},2.2980678655427988,2.3555195621813683,2.4144075512359016,2.4747677400167984,2.5366369335172179,2.6000528568551475,2.6650541782765256,2.7316805327334377,2.7999725460517726,2.8699718597030661,2.941721156195642,3.015264185100532,3.0906457897280442,3.1679119344712445,3.247109732833025,3.3282874761538497,3.4114946630576952,3.4967820296341365,3.5842015803749887,3.6738066198843624,3.7656517853814702,3.8597930800160056,3.9562879070164048,4.0551951046918138,4.1565749823091078,4.2604893568668345]
[null,null,null,{"$f":"\"Inflation Index (Nominal Mid-year to Real \"&Start_Year&\" )\"","v":"Inflation Index (Nominal Mid-year to Real 2024 )"},"Calculated",{"$f":"index","v":"Index"},"n/a","n/a",null,null,{"$f":"1/K13","v":1.0173494974687902},{"$f":"1/L13","v":0.98532927816429317},0.95896077344620356,0.93557148628897935,0.91275266955022394,0.89049040931729184,0.86877113104126069,0.84758159125976673,0.82690886952172393,0.80674036050899911,0.78706376635024322,0.76786708912218871,0.74913862353384286,0.73086694978911526,0.71304092662352725,0.69564968451075848,0.67868261903488658,0.66212938442427971,0.64597988724319988,0.6302242802372684,0.61485295632904247,0.59985654276004163,0.58522589537565051,0.5709520930494153,0.55702643224333215,0.54344042170081197,0.53018577726908489,0.51725441684788787,0.50463845546135411,0.49233020045010173,0.48032214678058721,0.46860697246886568,0.45717753411596657,0.44602686255216267,0.43514815858747585,0.42453478886583024,0.41418028182032229,0.40407832372714381,0.39422275485575015,0.38460756571292709,0.37522689337846554,0.36607501793021041,0.35714635895630298,0.34843547215249082,0.33993704600243019,0.33164589853895637,0.32355697418434781,0.31566534066765645,0.30796618601722586,0.3004548156265619,0.2931266493917678,0.2859772189187979,0.27900216479882733,0.27219723395007556,0.26555827702446405,0.25908124587752596,0.2527621911000254,0.24659725960978093,0.24058269230222537,0.23471482175826872]
[]
[null,null,null,"Discount Rate Assumptions","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"JGN - Pre-tax discount rate (NPV)","Calc|Option 1",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},{"$f":"NA","v":"n/a"},null,null,{"$f":"'Calc|Option 1'!K18","v":4.7225976612572398E-2},{"$f":"'Calc|Option 1'!L18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!M18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!N18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!O18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!P18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!Q18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!R18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!S18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!T18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!U18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!V18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!W18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!X18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!Y18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!Z18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AA18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AB18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AC18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AD18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AE18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AF18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AG18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AH18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AI18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AJ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AK18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AL18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AM18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AN18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AO18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AP18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AQ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AR18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AS18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AT18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AU18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AV18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AW18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AX18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AY18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AZ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BA18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BB18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BC18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BD18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BE18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BF18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BG18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BH18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BI18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BJ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BK18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BL18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BM18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BN18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BO18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BP18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BQ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BR18","v":4.8405839123026151E-2}]
[null,null,null,"JGN - Discount factor (NPV)","Calculated",{"$f":"factor","v":"Factor"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"1/(1+K18)","v":0.95490373838382736},{"$f":"K19/(1+L18)","v":0.9108149752223702},{"$f":"L19/(1+M18)","v":0.86876182985040562},0.82865031596648697,0.79039078670111085,0.75389773426124695,0.71908959882546031,0.68588858626251703,0.65422049426608619,0.6240145465169582,0.59520323450214263,0.56772216663732067,0.54150992435544876,0.51650792483988139,0.49266029009522833,0.46991372206332838,0.44821738350523044,0.42752278438296065,0.40778367348714523,0.38895593506828369,0.37099749024064838,0.35386820293845511,0.33752979021412155,0.32194573667813559,0.30708121288931178,0.29290299751304327,0.27937940307357662,0.26648020513437121,0.25417657474826483,0.24244101402647589,0.23124729468244254,0.22057039941314807,0.21038646598692304,0.20067273391276394,0.19140749357197714,0.18257003769846064,0.17414061509918469,0.16610038651143946,0.1584313824981933,0.15111646328745981,0.14413928046591784,0.13748424044117105,0.13113646959098807,0.12508178102163331,0.11930664286099561,0.11379814801565165,0.10854398532427278,0.10353241204290506,9.8752227600628559E-2,9.4192748566941528E-2,8.9843784774922816E-2,8.5695616546809419E-2,8.173897297108948E-2,7.7965011182561467E-2,7.4365296599051639E-2,7.093178407061998E-2,6.7656799899124195E-2,6.4533024687956686E-2,6.1553476983624462E-2,5.8711497672612072E-2]
[null,null,null,null,null,null,null,{"$f":"NA","v":"n/a"}]
[]
[null,null,null,"JEN - Pre-tax discount rate (NPV)","Calc|Option 1",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},{"$f":"NA","v":"n/a"},null,null,{"$f":"'Calc|Option 1'!K22","v":5.1468466524361739E-2},{"$f":"'Calc|Option 1'!L22","v":5.2113703897547797E-2},{"$f":"'Calc|Option 1'!M22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!N22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!O22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!P22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!Q22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!R22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!S22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!T22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!U22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!V22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!W22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!X22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!Y22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!Z22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AA22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AB22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AC22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AD22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AE22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AF22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AG22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AH22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AI22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AJ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AK22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AL22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AM22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AN22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AO22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AP22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AQ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AR22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AS22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AT22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AU22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AV22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AW22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AX22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AY22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AZ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BA22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BB22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BC22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BD22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BE22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BF22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BG22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BH22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BI22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BJ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BK22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BL22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BM22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BN22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BO22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BP22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BQ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BR22","v":5.2758941270733863E-2}]
[null,null,null,"JEN - Discount factor (NPV)","Calculated",{"$f":"factor","v":"Factor"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"1/(1+K22)","v":0.95105087012785927},{"$f":"K23/(1+L22)","v":0.90394304969576766},{"$f":"L23/(1+M22)","v":0.8586420065021364},0.81561122194384938,0.77473692216697299,0.73591103508636635,0.69903090464193451,0.66399901937490879,0.63072275460650851,0.59911412753730109,0.5690895646197407,0.54056968058881594,0.51347906856656156,0.48774610068546753,0.46330273870363242,0.44008435411092528,0.41802955725051449,0.39708003500395961,0.37718039661070341,0.35827802721430929,0.340322948748219,0.32326768779321102,0.307067150057173,0.2916785011453118,0.2770610533055563,0.26317615784970627,0.24998710296588808,0.23745901665213204,0.22555877451442669,0.21425491218546736,0.20351754213253295,0.19331827463453016,0.18363014271926784,0.17442753086249438,0.16568610726017813,0.15738275949495761,0.14949553342666325,0.14200357514533621,0.13488707583326781,0.12812721939027391,0.12170613268372511,0.11560683829179316,0.10981320961496636,0.1043099282371482,9.9082443423601591E-2,9.4116933648650855E-2,8.9400270051420219E-2,8.4919981722985441E-2,8.066422273315739E-2,7.6621740809716177E-2,7.2781847587283191E-2,6.9134390347168909E-2,6.5669725173476245E-2,6.2378691454483902E-2,5.9252587661891176E-2,5.628314834388419E-2,5.3462522271193018E-2,5.0783251678357649E-2,4.8238252545316468E-2,4.5820795867181553E-2]
[null,null,null,null,null,null,null,{"$f":"NA","v":"n/a"}]
[]
[null,"Calc | JGN"]
[]
[null,null,"Forecast costs - JGN"]
[]
[null,null,null,"Opex","Source","Unit","Basis","Timing","Nature",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND('Input|Costs&Benefits'!H62=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H62=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I62","v":"Ongoing"},null,{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,K$13)*IF($D32=Shared,JGN_share,1))","v":538.93849689721071},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,L$13)*IF($D32=Shared,JGN_share,1))","v":576.07936212591301},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,M$13)*IF($D32=Shared,JGN_share,1))","v":591.9197925155961},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,N$13)*IF($D32=Shared,JGN_share,1))","v":606.71778732848577},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,O$13)*IF($D32=Shared,JGN_share,1))","v":621.88573201169777},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,P$13)*IF($D32=Shared,JGN_share,1))","v":637.43287531199007},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,Q$13)*IF($D32=Shared,JGN_share,1))","v":653.36869719478955},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,R$13)*IF($D32=Shared,JGN_share,1))","v":669.70291462465912},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,S$13)*IF($D32=Shared,JGN_share,1))","v":686.44548749027535},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,T$13)*IF($D32=Shared,JGN_share,1))","v":703.60662467753207},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,U$13)*IF($D32=Shared,JGN_share,1))","v":721.19679029447025},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,V$13)*IF($D32=Shared,JGN_share,1))","v":739.2267100518319},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,W$13)*IF($D32=Shared,JGN_share,1))","v":757.70737780312743},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,X$13)*IF($D32=Shared,JGN_share,1))","v":776.65006224820536},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,Y$13)*IF($D32=Shared,JGN_share,1))","v":796.06631380441024},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,Z$13)*IF($D32=Shared,JGN_share,1))","v":815.96797164952022},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AA$13)*IF($D32=Shared,JGN_share,1))","v":836.367170940758},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AB$13)*IF($D32=Shared,JGN_share,1))","v":857.2763502142767},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AC$13)*IF($D32=Shared,JGN_share,1))","v":878.70825896963345},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AD$13)*IF($D32=Shared,JGN_share,1))","v":900.67596544387413},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AE$13)*IF($D32=Shared,JGN_share,1))","v":923.19286457997066},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AF$13)*IF($D32=Shared,JGN_share,1))","v":946.27268619446966},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AG$13)*IF($D32=Shared,JGN_share,1))","v":969.92950334933107},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AH$13)*IF($D32=Shared,JGN_share,1))","v":994.17774093306411},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AI$13)*IF($D32=Shared,JGN_share,1))","v":1019.0321844563905},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AJ$13)*IF($D32=Shared,JGN_share,1))","v":1044.5079890678001},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AK$13)*IF($D32=Shared,JGN_share,1))","v":1070.6206887944948},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AL$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AM$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AN$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AO$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AP$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AQ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AR$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AS$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AT$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AU$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AV$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AW$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AX$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AY$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AZ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BA$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BB$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BC$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BD$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BE$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BF$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BG$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BH$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BI$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BJ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BK$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BL$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BM$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BN$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BO$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BP$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BQ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BR$13)*IF($D32=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND('Input|Costs&Benefits'!H63=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H63=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I63","v":"Ongoing"},null,{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,K$13)*IF($D33=Shared,JGN_share,1))","v":63.924964015963603},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,L$13)*IF($D33=Shared,JGN_share,1))","v":68.963135654483295},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,M$13)*IF($D33=Shared,JGN_share,1))","v":70.859412142774417},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,N$13)*IF($D33=Shared,JGN_share,1))","v":72.630897446343752},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,O$13)*IF($D33=Shared,JGN_share,1))","v":74.446669882502334},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,P$13)*IF($D33=Shared,JGN_share,1))","v":76.307836629564875},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,Q$13)*IF($D33=Shared,JGN_share,1))","v":78.215532545303958},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,R$13)*IF($D33=Shared,JGN_share,1))","v":80.17092085893654},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,S$13)*IF($D33=Shared,JGN_share,1))","v":82.175193880409921},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,T$13)*IF($D33=Shared,JGN_share,1))","v":84.22957372742016},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,U$13)*IF($D33=Shared,JGN_share,1))","v":86.335313070605636},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,V$13)*IF($D33=Shared,JGN_share,1))","v":88.493695897370756},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,W$13)*IF($D33=Shared,JGN_share,1))","v":90.706038294804998},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,X$13)*IF($D33=Shared,JGN_share,1))","v":92.973689252175106},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,Y$13)*IF($D33=Shared,JGN_share,1))","v":95.298031483479448},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,Z$13)*IF($D33=Shared,JGN_share,1))","v":97.680482270566401},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AA$13)*IF($D33=Shared,JGN_share,1))","v":100.12249432733053},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AB$13)*IF($D33=Shared,JGN_share,1))","v":102.62555668551377},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AC$13)*IF($D33=Shared,JGN_share,1))","v":105.19119560265159},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AD$13)*IF($D33=Shared,JGN_share,1))","v":107.82097549271785},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AE$13)*IF($D33=Shared,JGN_share,1))","v":110.51649988003577},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AF$13)*IF($D33=Shared,JGN_share,1))","v":113.27941237703664},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AG$13)*IF($D33=Shared,JGN_share,1))","v":116.11139768646251},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AH$13)*IF($D33=Shared,JGN_share,1))","v":119.01418262862404},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AI$13)*IF($D33=Shared,JGN_share,1))","v":121.98953719433962},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AJ$13)*IF($D33=Shared,JGN_share,1))","v":125.03927562419808},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AK$13)*IF($D33=Shared,JGN_share,1))","v":128.16525751480302},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AL$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AM$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AN$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AO$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AP$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AQ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AR$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AS$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AT$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AU$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AV$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AW$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AX$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AY$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AZ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BA$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BB$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BC$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BD$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BE$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BF$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BG$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BH$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BI$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BJ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BK$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BL$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BM$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BN$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BO$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BP$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BQ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BR$13)*IF($D33=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND('Input|Costs&Benefits'!H64=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H64=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I64","v":"Ongoing"},null,{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,K$13)*IF($D34=Shared,JGN_share,1))","v":204.82039531787589},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,L$13)*IF($D34=Shared,JGN_share,1))","v":203.7095211764649},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,M$13)*IF($D34=Shared,JGN_share,1))","v":209.31091345339595},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,N$13)*IF($D34=Shared,JGN_share,1))","v":214.54368628973077},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,O$13)*IF($D34=Shared,JGN_share,1))","v":219.90727844697403},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,P$13)*IF($D34=Shared,JGN_share,1))","v":225.4049604081483},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,Q$13)*IF($D34=Shared,JGN_share,1))","v":231.04008441835194},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,R$13)*IF($D34=Shared,JGN_share,1))","v":236.81608652881067},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,S$13)*IF($D34=Shared,JGN_share,1))","v":242.73648869203086},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,T$13)*IF($D34=Shared,JGN_share,1))","v":248.80490090933156},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,U$13)*IF($D34=Shared,JGN_share,1))","v":255.02502343206478},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,V$13)*IF($D34=Shared,JGN_share,1))","v":261.40064901786633},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,W$13)*IF($D34=Shared,JGN_share,1))","v":267.93566524331294},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,X$13)*IF($D34=Shared,JGN_share,1))","v":274.6340568743957},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,Y$13)*IF($D34=Shared,JGN_share,1))","v":281.49990829625551},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,Z$13)*IF($D34=Shared,JGN_share,1))","v":288.53740600366177},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AA$13)*IF($D34=Shared,JGN_share,1))","v":295.75084115375324},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AB$13)*IF($D34=Shared,JGN_share,1))","v":303.14461218259697},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AC$13)*IF($D34=Shared,JGN_share,1))","v":310.72322748716181},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AD$13)*IF($D34=Shared,JGN_share,1))","v":318.49130817434082},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AE$13)*IF($D34=Shared,JGN_share,1))","v":326.45359087869923},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AF$13)*IF($D34=Shared,JGN_share,1))","v":334.61493065066662},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AG$13)*IF($D34=Shared,JGN_share,1))","v":342.98030391693317},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AH$13)*IF($D34=Shared,JGN_share,1))","v":351.55481151485645},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AI$13)*IF($D34=Shared,JGN_share,1))","v":360.34368180272776},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AJ$13)*IF($D34=Shared,JGN_share,1))","v":369.35227384779586},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AK$13)*IF($D34=Shared,JGN_share,1))","v":378.58608069399071},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AL$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AM$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AN$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AO$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AP$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AQ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AR$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AS$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AT$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AU$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AV$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AW$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AX$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AY$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AZ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BA$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BB$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BC$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BD$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BE$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BF$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BG$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BH$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BI$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BJ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BK$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BL$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BM$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BN$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BO$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BP$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BQ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BR$13)*IF($D34=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND('Input|Costs&Benefits'!H65=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H65=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I65","v":"Ongoing"},null,{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,K$13)*IF($D35=Shared,JGN_share,1))","v":47.406173557487421},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,L$13)*IF($D35=Shared,JGN_share,1))","v":49.353967516303918},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,M$13)*IF($D35=Shared,JGN_share,1))","v":52.46525799856574},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,N$13)*IF($D35=Shared,JGN_share,1))","v":55.756406851543233},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,O$13)*IF($D35=Shared,JGN_share,1))","v":58.672071026398342},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,P$13)*IF($D35=Shared,JGN_share,1))","v":61.733332830239632},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,Q$13)*IF($D35=Shared,JGN_share,1))","v":64.94651640877035},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,R$13)*IF($D35=Shared,JGN_share,1))","v":68.336401253875252},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,S$13)*IF($D35=Shared,JGN_share,1))","v":71.892516139268722},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,T$13)*IF($D35=Shared,JGN_share,1))","v":75.641117350736025},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,U$13)*IF($D35=Shared,JGN_share,1))","v":79.591041403592172},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,V$13)*IF($D35=Shared,JGN_share,1))","v":83.751482204234463},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,W$13)*IF($D35=Shared,JGN_share,1))","v":88.111403077081448},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,X$13)*IF($D35=Shared,JGN_share,1))","v":92.721440304945347},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,Y$13)*IF($D35=Shared,JGN_share,1))","v":97.55019807350223},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,Z$13)*IF($D35=Shared,JGN_share,1))","v":102.62899860111418},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AA$13)*IF($D35=Shared,JGN_share,1))","v":107.99172983476187},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AB$13)*IF($D35=Shared,JGN_share,1))","v":113.62837966268174},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AC$13)*IF($D35=Shared,JGN_share,1))","v":119.55104043648426},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AD$13)*IF($D35=Shared,JGN_share,1))","v":125.79677000205335},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AE$13)*IF($D35=Shared,JGN_share,1))","v":132.35536839134667},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AF$13)*IF($D35=Shared,JGN_share,1))","v":139.26618610466875},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AG$13)*IF($D35=Shared,JGN_share,1))","v":146.51893649500792},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AH$13)*IF($D35=Shared,JGN_share,1))","v":154.15540536389588},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AI$13)*IF($D35=Shared,JGN_share,1))","v":162.19294872439988},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AJ$13)*IF($D35=Shared,JGN_share,1))","v":170.67801714716163},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AK$13)*IF($D35=Shared,JGN_share,1))","v":179.57329533699848},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AL$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AM$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AN$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AO$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AP$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AQ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AR$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AS$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AT$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AU$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AV$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AW$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AX$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AY$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AZ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BA$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BB$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BC$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BD$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BE$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BF$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BG$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BH$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BI$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BJ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BK$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BL$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BM$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BN$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BO$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BP$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BQ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BR$13)*IF($D35=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND('Input|Costs&Benefits'!H66=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H66=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I66","v":"[Select from list]"},null,{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,K$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,L$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,M$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,N$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,O$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,P$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,Q$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,R$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,S$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,T$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,U$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,V$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,W$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,X$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,Y$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,Z$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AA$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AB$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AC$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AD$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AE$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AF$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AG$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AH$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AI$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AJ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AK$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AL$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AM$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AN$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AO$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AP$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AQ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AR$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AS$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AT$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AU$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AV$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AW$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AX$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AY$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AZ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BA$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BB$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BC$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BD$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BE$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BF$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BG$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BH$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BI$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BJ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BK$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BL$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BM$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BN$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BO$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BP$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BQ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BR$13)*IF($D36=Shared,JGN_share,1))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&I38&\" \"&D30","v":"Total Ongoing Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Ongoing_Opex","v":"Ongoing"},null,{"$f":"SUMIF($I32:$I36,$I38,K32:K36)","v":855.09002978853755},{"$f":"SUMIF($I32:$I36,$I38,L32:L36)","v":898.1059864731651},924.5553761103323,949.64877791610354,974.91175136757249,1000.879005179943,1027.5708305672158,1055.0263232662817,1083.2496862019848,1112.2822166650199,1142.1481682007329,1172.8725371713035,1204.4604844183268,1236.9792486797216,1270.4144516576475,1304.8148585248628,1340.2322362566035,1376.6748987450692,1414.1737224959313,1452.7850191129862,1492.5183237300523,1533.4332153268417,1575.5401414477346,1618.9021404404405,1663.5583521778578,1709.5775556869557,1756.9453223402868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&I39&\" \"&D30","v":"Total Project cost (one-off) Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Oneoff_Opex","v":"Project cost (one-off)"},null,{"$f":"SUMIF($I32:$I36,$I39,K32:K36)","v":0},{"$f":"SUMIF($I32:$I36,$I39,L32:L36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K41:BR41)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K39),ISERROR(K38)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L39),ISERROR(L38)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross capex by asset class","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND(LEFT('Input|Costs&Benefits'!I119,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I119,NA)","v":"JGN - MP Mains & Services, HP Services"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,K$14))","v":203.46989949375805},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,L$14))","v":197.06585563285864},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,M$14))","v":191.7921546892407},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,N$14))","v":187.11429725779587},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,O$14))","v":182.55053391004478},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,P$14))","v":178.09808186345836},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,Q$14))","v":173.75422620825213},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,R$14))","v":169.51631825195335},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,S$14))","v":165.38177390434478},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,T$14))","v":161.34807210179983},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,U$14))","v":157.41275327004865},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,V$14))","v":153.57341782443774},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,W$14))","v":149.82772470676858},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,X$14))","v":146.17338995782305},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,Y$14))","v":142.60818532470546},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,Z$14))","v":139.12993690215168},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AA$14))","v":135.73652380697732},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AB$14))","v":132.42587688485594},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AC$14))","v":129.19597744863998},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AD$14))","v":126.04485604745368},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AE$14))","v":122.97059126580849},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AF$14))","v":119.97130855200832},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AG$14))","v":117.04517907513011},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AH$14))","v":114.19041860988305},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AI$14))","v":111.40528644866643},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AJ$14))","v":108.68808434016239},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AK$14))","v":106.03715545381698},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AL$14))","v":103.45088336957757},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AM$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AN$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AO$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AP$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AQ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AR$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AS$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AT$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AU$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AV$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AW$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AX$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AY$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,AZ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,BA$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,BB$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,BC$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,BD$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,BE$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,BF$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,BG$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,BH$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,BI$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,BJ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,BK$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,BL$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,BM$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,BN$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,BO$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,BP$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,BQ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G119=$G45,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND(LEFT('Input|Costs&Benefits'!I120,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I120,NA)","v":"n/a"},"Input|Costs&Benefits","$000",{"$f":"G45","v":"Real 2024"},"End-year",null,null,{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,K$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,L$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,M$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,N$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,O$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,P$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,Q$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,R$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,S$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,T$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,U$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,V$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,W$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,X$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,Y$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,Z$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AA$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AB$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AC$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AD$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AE$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AF$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AG$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AH$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AI$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AJ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AK$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AL$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AM$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AN$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AO$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AP$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AQ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AR$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AS$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AT$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AU$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AV$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AW$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AX$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AY$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,AZ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,BA$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,BB$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,BC$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,BD$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,BE$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,BF$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,BG$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,BH$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,BI$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,BJ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,BK$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,BL$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,BM$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,BN$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,BO$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,BP$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,BQ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G120=$G46,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND(LEFT('Input|Costs&Benefits'!I121,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I121,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,K$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,L$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,M$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,N$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,O$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,P$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,Q$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,R$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,S$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,T$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,U$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,V$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,W$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,X$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,Y$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,Z$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AA$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AB$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AC$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AD$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AE$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AF$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AG$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AH$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AI$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AJ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AK$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AL$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AM$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AN$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AO$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AP$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AQ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AR$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AS$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AT$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AU$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AV$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AW$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AX$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AY$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,AZ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,BA$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,BB$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,BC$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,BD$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,BE$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,BF$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,BG$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,BH$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,BI$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,BJ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,BK$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,BL$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,BM$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,BN$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,BO$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,BP$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,BQ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G121=$G47,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND(LEFT('Input|Costs&Benefits'!I122,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I122,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,K$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,L$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,M$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,N$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,O$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,P$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,Q$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,R$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,S$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,T$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,U$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,V$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,W$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,X$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,Y$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,Z$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AA$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AB$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AC$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AD$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AE$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AF$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AG$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AH$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AI$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AJ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AK$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AL$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AM$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AN$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AO$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AP$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AQ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AR$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AS$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AT$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AU$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AV$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AW$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AX$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AY$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,AZ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,BA$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,BB$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,BC$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,BD$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,BE$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,BF$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,BG$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,BH$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,BI$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,BJ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,BK$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,BL$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,BM$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,BN$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,BO$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,BP$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,BQ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G122=$G48,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND(LEFT('Input|Costs&Benefits'!I123,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I123,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,K$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,L$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,M$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,N$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,O$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,P$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,Q$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,R$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,S$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,T$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,U$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,V$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,W$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,X$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,Y$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,Z$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AA$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AB$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AC$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AD$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AE$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AF$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AG$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AH$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AI$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AJ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AK$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AL$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AM$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AN$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AO$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AP$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AQ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AR$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AS$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AT$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AU$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AV$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AW$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AX$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AY$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,AZ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,BA$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,BB$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,BC$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,BD$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,BE$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,BF$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,BG$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,BH$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,BI$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,BJ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,BK$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,BL$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,BM$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,BN$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,BO$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,BP$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,BQ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G123=$G49,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND(LEFT('Input|Costs&Benefits'!I124,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I124,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,K$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,L$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,M$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,N$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,O$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,P$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,Q$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,R$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,S$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,T$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,U$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,V$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,W$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,X$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,Y$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,Z$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AA$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AB$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AC$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AD$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AE$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AF$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AG$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AH$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AI$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AJ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AK$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AL$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AM$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AN$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AO$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AP$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AQ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AR$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AS$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AT$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AU$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AV$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AW$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AX$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AY$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,AZ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,BA$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,BB$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,BC$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,BD$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,BE$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,BF$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,BG$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,BH$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,BI$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,BJ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,BK$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,BL$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,BM$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,BN$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,BO$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,BP$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,BQ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G124=$G50,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND(LEFT('Input|Costs&Benefits'!I125,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I125,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,K$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,L$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,M$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,N$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,O$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,P$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,Q$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,R$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,S$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,T$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,U$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,V$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,W$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,X$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,Y$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,Z$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AA$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AB$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AC$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AD$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AE$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AF$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AG$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AH$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AI$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AJ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AK$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AL$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AM$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AN$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AO$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AP$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AQ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AR$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AS$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AT$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AU$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AV$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AW$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AX$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AY$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,AZ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,BA$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,BB$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,BC$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,BD$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,BE$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,BF$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,BG$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,BH$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,BI$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,BJ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,BK$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,BL$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,BM$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,BN$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,BO$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,BP$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,BQ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G125=$G51,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D43","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K45:K51)","v":203.46989949375805},{"$f":"SUM(L45:L51)","v":197.06585563285864},191.7921546892407,187.11429725779587,182.55053391004478,178.09808186345836,173.75422620825213,169.51631825195335,165.38177390434478,161.34807210179983,157.41275327004865,153.57341782443774,149.82772470676858,146.17338995782305,142.60818532470546,139.12993690215168,135.73652380697732,132.42587688485594,129.19597744863998,126.04485604745368,122.97059126580849,119.97130855200832,117.04517907513011,114.19041860988305,111.40528644866643,108.68808434016239,106.03715545381698,103.45088336957757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D43","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K53*K$13","v":200},{"$f":"L53*L$13","v":200.00000000000003},200,200,200,199.99999999999997,200,200,200,200,200,200,200,200,200.00000000000003,199.99999999999997,200,199.99999999999997,200,200.00000000000003,200,200,200,200,200,200,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K56:BR56)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K54),ISERROR(K53)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L54),ISERROR(L53)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capital Contribution","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D45","v":"JGN - MP Mains & Services, HP Services"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,K$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,L$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,M$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,N$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,O$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,P$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,Q$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,R$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,S$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,T$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,U$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,V$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,W$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,X$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,Y$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,Z$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AA$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AB$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AC$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AD$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AE$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AF$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AG$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AH$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AI$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AJ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AK$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AL$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AM$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AN$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AO$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AP$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AQ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AR$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AS$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AT$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AU$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AV$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AW$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AX$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AY$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,AZ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,BA$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,BB$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,BC$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,BD$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,BE$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,BF$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,BG$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,BH$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,BI$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,BJ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,BK$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,BL$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,BM$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,BN$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,BO$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,BP$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,BQ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G179=$G60,1,BR$14))","v":0}]
[null,null,null,{"$f":"D46","v":"n/a"},"Input|Costs&Benefits","$000",{"$f":"G60","v":"Real 2024"},"End-year",null,null,{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,K$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,L$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,M$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,N$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,O$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,P$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,Q$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,R$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,S$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,T$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,U$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,V$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,W$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,X$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,Y$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,Z$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AA$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AB$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AC$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AD$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AE$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AF$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AG$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AH$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AI$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AJ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AK$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AL$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AM$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AN$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AO$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AP$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AQ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AR$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AS$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AT$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AU$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AV$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AW$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AX$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AY$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,AZ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,BA$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,BB$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,BC$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,BD$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,BE$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,BF$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,BG$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,BH$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,BI$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,BJ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,BK$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,BL$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,BM$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,BN$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,BO$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,BP$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,BQ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G180=$G61,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,K$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,L$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,M$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,N$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,O$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,P$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,Q$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,R$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,S$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,T$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,U$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,V$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,W$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,X$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,Y$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,Z$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AA$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AB$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AC$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AD$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AE$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AF$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AG$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AH$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AI$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AJ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AK$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AL$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AM$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AN$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AO$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AP$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AQ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AR$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AS$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AT$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AU$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AV$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AW$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AX$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AY$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,AZ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,BA$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,BB$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,BC$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,BD$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,BE$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,BF$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,BG$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,BH$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,BI$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,BJ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,BK$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,BL$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,BM$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,BN$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,BO$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,BP$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,BQ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G181=$G62,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,K$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,L$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,M$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,N$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,O$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,P$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,Q$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,R$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,S$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,T$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,U$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,V$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,W$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,X$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,Y$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,Z$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AA$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AB$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AC$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AD$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AE$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AF$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AG$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AH$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AI$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AJ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AK$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AL$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AM$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AN$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AO$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AP$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AQ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AR$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AS$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AT$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AU$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AV$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AW$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AX$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AY$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,AZ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,BA$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,BB$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,BC$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,BD$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,BE$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,BF$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,BG$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,BH$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,BI$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,BJ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,BK$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,BL$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,BM$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,BN$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,BO$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,BP$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,BQ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G182=$G63,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,K$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,L$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,M$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,N$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,O$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,P$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,Q$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,R$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,S$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,T$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,U$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,V$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,W$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,X$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,Y$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,Z$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AA$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AB$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AC$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AD$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AE$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AF$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AG$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AH$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AI$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AJ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AK$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AL$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AM$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AN$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AO$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AP$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AQ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AR$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AS$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AT$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AU$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AV$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AW$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AX$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AY$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,AZ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,BA$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,BB$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,BC$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,BD$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,BE$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,BF$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,BG$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,BH$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,BI$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,BJ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,BK$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,BL$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,BM$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,BN$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,BO$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,BP$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,BQ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G183=$G64,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,K$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,L$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,M$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,N$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,O$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,P$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,Q$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,R$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,S$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,T$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,U$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,V$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,W$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,X$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,Y$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,Z$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AA$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AB$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AC$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AD$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AE$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AF$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AG$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AH$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AI$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AJ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AK$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AL$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AM$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AN$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AO$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AP$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AQ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AR$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AS$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AT$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AU$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AV$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AW$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AX$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AY$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,AZ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,BA$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,BB$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,BC$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,BD$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,BE$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,BF$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,BG$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,BH$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,BI$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,BJ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,BK$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,BL$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,BM$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,BN$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,BO$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,BP$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,BQ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G184=$G65,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,K$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,L$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,M$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,N$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,O$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,P$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,Q$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,R$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,S$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,T$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,U$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,V$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,W$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,X$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,Y$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,Z$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AA$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AB$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AC$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AD$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AE$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AF$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AG$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AH$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AI$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AJ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AK$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AL$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AM$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AN$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AO$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AP$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AQ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AR$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AS$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AT$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AU$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AV$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AW$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AX$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AY$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,AZ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,BA$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,BB$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,BC$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,BD$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,BE$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,BF$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,BG$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,BH$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,BI$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,BJ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,BK$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,BL$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,BM$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,BN$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,BO$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,BP$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,BQ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G185=$G66,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D58","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K60:K66)","v":0},{"$f":"SUM(L60:L66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D58","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K68*K$13","v":0},{"$f":"L68*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K71:BR71)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K69),ISERROR(K68)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L69),ISERROR(L68)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net capex by asset class","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D45","v":"JGN - MP Mains & Services, HP Services"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K45-K60","v":203.46989949375805},{"$f":"L45-L60","v":197.06585563285864},191.7921546892407,187.11429725779587,182.55053391004478,178.09808186345836,173.75422620825213,169.51631825195335,165.38177390434478,161.34807210179983,157.41275327004865,153.57341782443774,149.82772470676858,146.17338995782305,142.60818532470546,139.12993690215168,135.73652380697732,132.42587688485594,129.19597744863998,126.04485604745368,122.97059126580849,119.97130855200832,117.04517907513011,114.19041860988305,111.40528644866643,108.68808434016239,106.03715545381698,103.45088336957757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D46","v":"n/a"},"Calculated","$000",{"$f":"G75","v":"Real 2024"},"End-year",null,null,{"$f":"K46-K61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z50-Z65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K51-K66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Total \"&D73","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K75:K81)","v":203.46989949375805},{"$f":"SUM(L75:L81)","v":197.06585563285864},191.7921546892407,187.11429725779587,182.55053391004478,178.09808186345836,173.75422620825213,169.51631825195335,165.38177390434478,161.34807210179983,157.41275327004865,153.57341782443774,149.82772470676858,146.17338995782305,142.60818532470546,139.12993690215168,135.73652380697732,132.42587688485594,129.19597744863998,126.04485604745368,122.97059126580849,119.97130855200832,117.04517907513011,114.19041860988305,111.40528644866643,108.68808434016239,106.03715545381698,103.45088336957757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D73","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K83*K$13","v":200},{"$f":"L83*L$13","v":200.00000000000003},200,200,200,199.99999999999997,200,200,200,200,200,200,200,200,200.00000000000003,199.99999999999997,200,199.99999999999997,200,200.00000000000003,200,200,200,200,200,200,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K86:BR86)<>0,1,0)","v":0},null,null,"Check - total matches above",null,null,null,null,null,null,{"$f":"IF(ROUND(K54-K69-K84,6)=0,0,1)","v":0},{"$f":"IF(ROUND(L54-L69-L84,6)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Forecast Economic Benefit - JGN"]
[]
[null,null,null,{"$f":"C88","v":"Forecast Economic Benefit - JGN"},"Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D103","v":"Costs at asset failure"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K92:BR92,$K$19:$BR$19)","v":0},{"$f":"-K110","v":0},{"$f":"-L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D116","v":"Energy Reliability (Value of unserved energy)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K93:BR93,$K$19:$BR$19)","v":-506.59115303906719},{"$f":"-K123","v":-16.435777053501823},{"$f":"-L123","v":-16.928850365106879},-17.352071624234544,-17.785873414840406,-18.230520250211409,-18.686283256466691,-19.153440337878351,-19.632276346325302,-20.123083254983428,-20.626160336358012,-21.141814344766953,-43.340719406772251,-44.424237391941546,-45.534843326740067,-46.67321440990856,-47.840044770156247,-49.036045889410147,-50.261947036645388,-51.51849571256151,-52.80645810537554,-54.126619558009907,-55.479785046960146,-56.866779673134126,-58.288449164962465,-59.745660394086514,-61.23930190393866,-62.770284451537123,-64.339541562825517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D129","v":"Energy losses (UAG)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K94:BR94,$K$19:$BR$19)","v":0},{"$f":"-K134","v":0},{"$f":"-L134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Lookup!$G$141","v":"Other Economic Benefits"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K95:BR95,$K$19:$BR$19)","v":-15204.551608376649},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))*K$13)\n*(1+K$12)^CF_End_Yr","v":-271.89461032923924},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))*L$13)\n*(1+L$12)^CF_End_Yr","v":-303.19007377640196},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))*M$13)\n*(1+M$12)^CF_End_Yr","v":-333.13455040435247},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))*N$13)\n*(1+N$12)^CF_End_Yr","v":-359.25419879635245},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))*O$13)\n*(1+O$12)^CF_End_Yr","v":-392.05774287076923},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))*P$13)\n*(1+P$12)^CF_End_Yr","v":-431.44122125752205},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))*Q$13)\n*(1+Q$12)^CF_End_Yr","v":-493.8303407934992},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))*R$13)\n*(1+R$12)^CF_End_Yr","v":-553.55135895688602},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))*S$13)\n*(1+S$12)^CF_End_Yr","v":-621.51116060966308},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))*T$13)\n*(1+T$12)^CF_End_Yr","v":-698.20402577371294},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))*U$13)\n*(1+U$12)^CF_End_Yr","v":-778.28353333632481},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))*V$13)\n*(1+V$12)^CF_End_Yr","v":-861.86959346709261},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))*W$13)\n*(1+W$12)^CF_End_Yr","v":-955.28724851518996},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))*X$13)\n*(1+X$12)^CF_End_Yr","v":-1052.7516035372846},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))*Y$13)\n*(1+Y$12)^CF_End_Yr","v":-1160.941613554694},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))*Z$13)\n*(1+Z$12)^CF_End_Yr","v":-1273.8157717384813},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))*AA$13)\n*(1+AA$12)^CF_End_Yr","v":-1398.3380018540456},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))*AB$13)\n*(1+AB$12)^CF_End_Yr","v":-1535.2120079042227},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))*AC$13)\n*(1+AC$12)^CF_End_Yr","v":-1685.1505972740763},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))*AD$13)\n*(1+AD$12)^CF_End_Yr","v":-1841.5274382569148},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))*AE$13)\n*(1+AE$12)^CF_End_Yr","v":-2019.6541808914178},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))*AF$13)\n*(1+AF$12)^CF_End_Yr","v":-2213.1506295747386},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))*AG$13)\n*(1+AG$12)^CF_End_Yr","v":-2422.8909973895234},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))*AH$13)\n*(1+AH$12)^CF_End_Yr","v":-2649.734963148097},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))*AI$13)\n*(1+AI$12)^CF_End_Yr","v":-2902.9186097982297},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))*AJ$13)\n*(1+AJ$12)^CF_End_Yr","v":-3175.4813911337387},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))*AK$13)\n*(1+AK$12)^CF_End_Yr","v":-3485.9679474209865},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))*AL$13)\n*(1+AL$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))*AM$13)\n*(1+AM$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))*AN$13)\n*(1+AN$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))*AO$13)\n*(1+AO$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))*AP$13)\n*(1+AP$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))*AQ$13)\n*(1+AQ$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))*AR$13)\n*(1+AR$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))*AS$13)\n*(1+AS$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))*AT$13)\n*(1+AT$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))*AU$13)\n*(1+AU$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))*AV$13)\n*(1+AV$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))*AW$13)\n*(1+AW$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))*AX$13)\n*(1+AX$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))*AY$13)\n*(1+AY$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))*AZ$13)\n*(1+AZ$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))*BA$13)\n*(1+BA$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))*BB$13)\n*(1+BB$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))*BC$13)\n*(1+BC$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))*BD$13)\n*(1+BD$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))*BE$13)\n*(1+BE$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))*BF$13)\n*(1+BF$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))*BG$13)\n*(1+BG$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))*BH$13)\n*(1+BH$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))*BI$13)\n*(1+BI$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))*BJ$13)\n*(1+BJ$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))*BK$13)\n*(1+BK$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))*BL$13)\n*(1+BL$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))*BM$13)\n*(1+BM$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))*BN$13)\n*(1+BN$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))*BO$13)\n*(1+BO$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))*BP$13)\n*(1+BP$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))*BQ$13)\n*(1+BQ$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))*BR$13)\n*(1+BR$12)^CF_End_Yr","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D90","v":"Total Forecast Economic Benefit - JGN"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J92:J95)","v":-15711.142761415716},-288.33038738274104,-320.11892414150884,-350.48662202858702,-377.04007221119286,-410.28826312098062,-450.12750451398875,-512.98378113137755,-573.1836353032113,-641.63424386464646,-718.83018611007094,-799.42534768109181,-905.21031287386484,-999.71148590713153,-1098.2864468640246,-1207.6148279646025,-1321.6558165086376,-1447.3740477434558,-1585.473954940868,-1736.6690929866379,-1894.3338963622903,-2073.7808004494277,-2268.6304146216985,-2479.7577770626576,-2708.0234123130595,-2962.6642701923161,-3236.7206930376774,-3548.7382318725236,-64.339541562825517,0,0,0,{"$f":"SUM(AP92:AP95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J99","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$DF$19,K97:DF97)-J97,6)=0,0,1)","v":0}]
[]
[null,null,null,"Costs at asset failure"]
[]
[null,null,null,"Costs at asset failure","Source","Unit","Basis",{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D239","v":"Cost at Asset Failure"},"Input|Costs&Benefits",{"$f":"thousands","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+K$12)^CF_End_Yr,K$13*(1+K$12)^CF_End_Yr)","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+L$12)^CF_End_Yr,L$13*(1+L$12)^CF_End_Yr)","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+M$12)^CF_End_Yr,M$13*(1+M$12)^CF_End_Yr)","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+N$12)^CF_End_Yr,N$13*(1+N$12)^CF_End_Yr)","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+O$12)^CF_End_Yr,O$13*(1+O$12)^CF_End_Yr)","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+P$12)^CF_End_Yr,P$13*(1+P$12)^CF_End_Yr)","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+Q$12)^CF_End_Yr,Q$13*(1+Q$12)^CF_End_Yr)","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+R$12)^CF_End_Yr,R$13*(1+R$12)^CF_End_Yr)","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+S$12)^CF_End_Yr,S$13*(1+S$12)^CF_End_Yr)","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+T$12)^CF_End_Yr,T$13*(1+T$12)^CF_End_Yr)","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+U$12)^CF_End_Yr,U$13*(1+U$12)^CF_End_Yr)","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+V$12)^CF_End_Yr,V$13*(1+V$12)^CF_End_Yr)","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+W$12)^CF_End_Yr,W$13*(1+W$12)^CF_End_Yr)","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+X$12)^CF_End_Yr,X$13*(1+X$12)^CF_End_Yr)","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+Y$12)^CF_End_Yr,Y$13*(1+Y$12)^CF_End_Yr)","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+Z$12)^CF_End_Yr,Z$13*(1+Z$12)^CF_End_Yr)","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AA$12)^CF_End_Yr,AA$13*(1+AA$12)^CF_End_Yr)","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AB$12)^CF_End_Yr,AB$13*(1+AB$12)^CF_End_Yr)","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AC$12)^CF_End_Yr,AC$13*(1+AC$12)^CF_End_Yr)","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AD$12)^CF_End_Yr,AD$13*(1+AD$12)^CF_End_Yr)","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AE$12)^CF_End_Yr,AE$13*(1+AE$12)^CF_End_Yr)","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AF$12)^CF_End_Yr,AF$13*(1+AF$12)^CF_End_Yr)","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AG$12)^CF_End_Yr,AG$13*(1+AG$12)^CF_End_Yr)","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AH$12)^CF_End_Yr,AH$13*(1+AH$12)^CF_End_Yr)","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AI$12)^CF_End_Yr,AI$13*(1+AI$12)^CF_End_Yr)","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AJ$12)^CF_End_Yr,AJ$13*(1+AJ$12)^CF_End_Yr)","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AK$12)^CF_End_Yr,AK$13*(1+AK$12)^CF_End_Yr)","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AL$12)^CF_End_Yr,AL$13*(1+AL$12)^CF_End_Yr)","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AM$12)^CF_End_Yr,AM$13*(1+AM$12)^CF_End_Yr)","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AN$12)^CF_End_Yr,AN$13*(1+AN$12)^CF_End_Yr)","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AO$12)^CF_End_Yr,AO$13*(1+AO$12)^CF_End_Yr)","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AP$12)^CF_End_Yr,AP$13*(1+AP$12)^CF_End_Yr)","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AQ$12)^CF_End_Yr,AQ$13*(1+AQ$12)^CF_End_Yr)","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AR$12)^CF_End_Yr,AR$13*(1+AR$12)^CF_End_Yr)","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AS$12)^CF_End_Yr,AS$13*(1+AS$12)^CF_End_Yr)","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AT$12)^CF_End_Yr,AT$13*(1+AT$12)^CF_End_Yr)","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AU$12)^CF_End_Yr,AU$13*(1+AU$12)^CF_End_Yr)","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AV$12)^CF_End_Yr,AV$13*(1+AV$12)^CF_End_Yr)","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AW$12)^CF_End_Yr,AW$13*(1+AW$12)^CF_End_Yr)","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AX$12)^CF_End_Yr,AX$13*(1+AX$12)^CF_End_Yr)","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AY$12)^CF_End_Yr,AY$13*(1+AY$12)^CF_End_Yr)","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+AZ$12)^CF_End_Yr,AZ$13*(1+AZ$12)^CF_End_Yr)","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+BA$12)^CF_End_Yr,BA$13*(1+BA$12)^CF_End_Yr)","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+BB$12)^CF_End_Yr,BB$13*(1+BB$12)^CF_End_Yr)","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+BC$12)^CF_End_Yr,BC$13*(1+BC$12)^CF_End_Yr)","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+BD$12)^CF_End_Yr,BD$13*(1+BD$12)^CF_End_Yr)","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+BE$12)^CF_End_Yr,BE$13*(1+BE$12)^CF_End_Yr)","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+BF$12)^CF_End_Yr,BF$13*(1+BF$12)^CF_End_Yr)","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+BG$12)^CF_End_Yr,BG$13*(1+BG$12)^CF_End_Yr)","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+BH$12)^CF_End_Yr,BH$13*(1+BH$12)^CF_End_Yr)","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+BI$12)^CF_End_Yr,BI$13*(1+BI$12)^CF_End_Yr)","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+BJ$12)^CF_End_Yr,BJ$13*(1+BJ$12)^CF_End_Yr)","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+BK$12)^CF_End_Yr,BK$13*(1+BK$12)^CF_End_Yr)","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+BL$12)^CF_End_Yr,BL$13*(1+BL$12)^CF_End_Yr)","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+BM$12)^CF_End_Yr,BM$13*(1+BM$12)^CF_End_Yr)","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+BN$12)^CF_End_Yr,BN$13*(1+BN$12)^CF_End_Yr)","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+BO$12)^CF_End_Yr,BO$13*(1+BO$12)^CF_End_Yr)","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+BP$12)^CF_End_Yr,BP$13*(1+BP$12)^CF_End_Yr)","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+BQ$12)^CF_End_Yr,BQ$13*(1+BQ$12)^CF_End_Yr)","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K240:$BR240,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G240=Nominal,(1+BR$12)^CF_End_Yr,BR$13*(1+BR$12)^CF_End_Yr)","v":0}]
[null,null,null,"Probability of Failure","Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K248:$BR248,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,"Cumulative Probability of No Failure","Calculated",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"End_of_year","v":"End-year"},null,1,{"$f":"J107*(1-K106)","v":1},{"$f":"K107*(1-L106)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Cumulative Probability of Failure","Calculated",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"J107*K106","v":0},{"$f":"K107*L106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D103","v":"Costs at asset failure"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K105*K108/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ105*AQ108/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K112:BR112)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K110),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy reliability"]
[]
[null,null,null,"Energy Reliability (Value of unserved energy)","Source","Unit","Basis",{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!$D$87","v":"Contracted gas price"},"Calc|Option 1",{"$f":"'Model Assumptions'!$F$87","v":"$/GJ"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Calc|Option 1'!K118","v":20.228648681233011},{"$f":"'Calc|Option 1'!L118","v":20.835508141670005},{"$f":"'Calc|Option 1'!M118","v":21.356395845211747},{"$f":"'Calc|Option 1'!N118","v":21.890305741342036},{"$f":"'Calc|Option 1'!O118","v":22.437563384875581},{"$f":"'Calc|Option 1'!P118","v":22.998502469497467},{"$f":"'Calc|Option 1'!Q118","v":23.573465031234893},{"$f":"'Calc|Option 1'!R118","v":24.162801657015756},{"$f":"'Calc|Option 1'!S118","v":24.766871698441143},{"$f":"'Calc|Option 1'!T118","v":25.386043490902168},{"$f":"'Calc|Option 1'!U118","v":26.020694578174712},{"$f":"'Calc|Option 1'!V118","v":26.671211942629078},{"$f":"'Calc|Option 1'!W118","v":27.337992241194797},{"$f":"'Calc|Option 1'!X118","v":28.021442047224657},{"$f":"'Calc|Option 1'!Y118","v":28.721978098405266},{"$f":"'Calc|Option 1'!Z118","v":29.440027550865384},{"$f":"'Calc|Option 1'!AA118","v":30.176028239637013},{"$f":"'Calc|Option 1'!AB118","v":30.930428945627931},{"$f":"'Calc|Option 1'!AC118","v":31.70368966926862},{"$f":"'Calc|Option 1'!AD118","v":32.496281911000331},{"$f":"'Calc|Option 1'!AE118","v":33.308688958775328},{"$f":"'Calc|Option 1'!AF118","v":34.141406182744703},{"$f":"'Calc|Option 1'!AG118","v":34.994941337313307},{"$f":"'Calc|Option 1'!AH118","v":35.869814870746133},{"$f":"'Calc|Option 1'!AI118","v":36.766560242514778},{"$f":"'Calc|Option 1'!AJ118","v":37.685724248577635},{"$f":"'Calc|Option 1'!AK118","v":38.627867354792073},{"$f":"'Calc|Option 1'!AL118","v":39.59356403866186},{"$f":"'Calc|Option 1'!AM118","v":40.583403139628402},{"$f":"'Calc|Option 1'!AN118","v":41.597988218119099},{"$f":"'Calc|Option 1'!AO118","v":42.637937923572061},{"$f":"'Calc|Option 1'!AP118","v":43.703886371661348},{"$f":"'Calc|Option 1'!AQ118","v":44.796483530952877},{"$f":"'Calc|Option 1'!AR118","v":45.916395619226691},{"$f":"'Calc|Option 1'!AS118","v":47.064305509707346},{"$f":"'Calc|Option 1'!AT118","v":48.240913147450016},{"$f":"'Calc|Option 1'!AU118","v":49.446935976136245},{"$f":"'Calc|Option 1'!AV118","v":50.683109375539644},{"$f":"'Calc|Option 1'!AW118","v":51.950187109928116},{"$f":"'Calc|Option 1'!AX118","v":53.248941787676308},{"$f":"'Calc|Option 1'!AY118","v":54.580165332368203},{"$f":"'Calc|Option 1'!AZ118","v":55.944669465677386},{"$f":"'Calc|Option 1'!BA118","v":57.343286202319298},{"$f":"'Calc|Option 1'!BB118","v":58.776868357377261},{"$f":"'Calc|Option 1'!BC118","v":60.24629006631168},{"$f":"'Calc|Option 1'!BD118","v":61.752447317969448},{"$f":"'Calc|Option 1'!BE118","v":63.296258500918661},{"$f":"'Calc|Option 1'!BF118","v":64.878664963441622},{"$f":"'Calc|Option 1'!BG118","v":66.50063158752765},{"$f":"'Calc|Option 1'!BH118","v":68.163147377215807},{"$f":"'Calc|Option 1'!BI118","v":69.867226061646193},{"$f":"'Calc|Option 1'!BJ118","v":71.613906713187333},{"$f":"'Calc|Option 1'!BK118","v":73.404254381016997},{"$f":"'Calc|Option 1'!BL118","v":75.239360740542395},{"$f":"'Calc|Option 1'!BM118","v":77.120344759055925},{"$f":"'Calc|Option 1'!BN118","v":79.048353378032289},{"$f":"'Calc|Option 1'!BO118","v":81.02456221248309},{"$f":"'Calc|Option 1'!BP118","v":83.050176267795138},{"$f":"'Calc|Option 1'!BQ118","v":85.126430674489981},{"$f":"'Calc|Option 1'!BR118","v":87.254591441352218}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D285","v":"Probability of Failure (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},"n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.5},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K289:$BR289,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D286","v":"Duration of Failure (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.25},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K290:$BR290,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D287","v":"Energy at risk"},"Input|Costs&Benefits",{"$f":"TJ","v":"TJ"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":13},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K291:$BR291,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D116","v":"Energy Reliability (Value of unserved energy)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"PRODUCT(K118:K121)/IF(dollar_unit=millions,10^3,1)","v":16.435777053501823},16.928850365106879,17.352071624234544,17.785873414840406,18.230520250211409,18.686283256466691,19.153440337878351,19.632276346325302,20.123083254983428,20.626160336358012,21.141814344766953,43.340719406772251,44.424237391941546,45.534843326740067,46.67321440990856,47.840044770156247,49.036045889410147,50.261947036645388,51.51849571256151,52.80645810537554,54.126619558009907,55.479785046960146,56.866779673134126,58.288449164962465,59.745660394086514,61.23930190393866,62.770284451537123,64.339541562825517,0,0,0,0,{"$f":"PRODUCT(AQ118:AQ121)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K125:BR125)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K123),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy losses (UAG)"]
[]
[null,null,null,"Energy losses (UAG)","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$377","v":"Gas Consumption"},"Calc|Option 1",{"$f":"TJ","v":"TJ"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"'Calc|Option 1'!K131","v":0},{"$f":"'Calc|Option 1'!L131","v":0},{"$f":"'Calc|Option 1'!M131","v":0},{"$f":"'Calc|Option 1'!N131","v":0},{"$f":"'Calc|Option 1'!O131","v":0},{"$f":"'Calc|Option 1'!P131","v":0},{"$f":"'Calc|Option 1'!Q131","v":0},{"$f":"'Calc|Option 1'!R131","v":0},{"$f":"'Calc|Option 1'!S131","v":0},{"$f":"'Calc|Option 1'!T131","v":0},{"$f":"'Calc|Option 1'!U131","v":0},{"$f":"'Calc|Option 1'!V131","v":0},{"$f":"'Calc|Option 1'!W131","v":0},{"$f":"'Calc|Option 1'!X131","v":0},{"$f":"'Calc|Option 1'!Y131","v":0},{"$f":"'Calc|Option 1'!Z131","v":0},{"$f":"'Calc|Option 1'!AA131","v":0},{"$f":"'Calc|Option 1'!AB131","v":0},{"$f":"'Calc|Option 1'!AC131","v":0},{"$f":"'Calc|Option 1'!AD131","v":0},{"$f":"'Calc|Option 1'!AE131","v":0},{"$f":"'Calc|Option 1'!AF131","v":0},{"$f":"'Calc|Option 1'!AG131","v":0},{"$f":"'Calc|Option 1'!AH131","v":0},{"$f":"'Calc|Option 1'!AI131","v":0},{"$f":"'Calc|Option 1'!AJ131","v":0},{"$f":"'Calc|Option 1'!AK131","v":0},{"$f":"'Calc|Option 1'!AL131","v":0},{"$f":"'Calc|Option 1'!AM131","v":0},{"$f":"'Calc|Option 1'!AN131","v":0},{"$f":"'Calc|Option 1'!AO131","v":0},{"$f":"'Calc|Option 1'!AP131","v":0},{"$f":"'Calc|Option 1'!AQ131","v":0},{"$f":"'Calc|Option 1'!AR131","v":0},{"$f":"'Calc|Option 1'!AS131","v":0},{"$f":"'Calc|Option 1'!AT131","v":0},{"$f":"'Calc|Option 1'!AU131","v":0},{"$f":"'Calc|Option 1'!AV131","v":0},{"$f":"'Calc|Option 1'!AW131","v":0},{"$f":"'Calc|Option 1'!AX131","v":0},{"$f":"'Calc|Option 1'!AY131","v":0},{"$f":"'Calc|Option 1'!AZ131","v":0},{"$f":"'Calc|Option 1'!BA131","v":0},{"$f":"'Calc|Option 1'!BB131","v":0},{"$f":"'Calc|Option 1'!BC131","v":0},{"$f":"'Calc|Option 1'!BD131","v":0},{"$f":"'Calc|Option 1'!BE131","v":0},{"$f":"'Calc|Option 1'!BF131","v":0},{"$f":"'Calc|Option 1'!BG131","v":0},{"$f":"'Calc|Option 1'!BH131","v":0},{"$f":"'Calc|Option 1'!BI131","v":0},{"$f":"'Calc|Option 1'!BJ131","v":0},{"$f":"'Calc|Option 1'!BK131","v":0},{"$f":"'Calc|Option 1'!BL131","v":0},{"$f":"'Calc|Option 1'!BM131","v":0},{"$f":"'Calc|Option 1'!BN131","v":0},{"$f":"'Calc|Option 1'!BO131","v":0},{"$f":"'Calc|Option 1'!BP131","v":0},{"$f":"'Calc|Option 1'!BQ131","v":0},{"$f":"'Calc|Option 1'!BR131","v":0}]
[null,null,null,"Unaccounted for Gas (%)","Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K380:$BR380,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D129","v":"Energy losses (UAG)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K118*K131*K132/(1-K132)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ118*AQ131*AQ132/(1-AQ132)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K136:BR136)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K134),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Summary of Cashflow - JGN"]
[]
[null,null,null,"NPV"]
[]
[null,null,null,"Summary of Cashflow","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K144:BR144,$K$19:$BR$19)","v":-17696.882427354194},{"$f":"-K38*(1+K$12)^CF_End_Yr","v":-869.92541209594151},-911.47802706763321,-936.04097644380977,-961.44610947909473,-987.02292072091814,-1013.3127614834631,-1040.3361750551658,-1068.1327428528664,-1096.7067200136578,-1126.0999168577277,-1156.3368882282518,-1187.442941013132,-1219.4233001662551,-1252.3460397213921,-1286.1966027614581,-1321.0243602609826,-1356.8817222878752,-1393.7771060164587,-1431.7417715261886,-1470.8327299707119,-1511.0596349372561,-1552.4828055454611,-1595.1128191278433,-1639.0134971472032,-1684.2244657046836,-1730.8153582578645,-1778.7715669348183,0,0,0,0,0,{"$f":"-AQ38*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K145:BR145,$K$19:$BR$19)","v":0},{"$f":"-K39*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ39*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K146:BR146,$K$19:$BR$19)","v":-3074.4609240669765},{"$f":"-K84*(1+K$12)^CF_End_Yr","v":-203.46989949375805},-202.97783130184442,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316583,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316588,-202.48456731316583,-202.48456731316585,-202.48456731316583,-202.48456731316585,-202.48456731316588,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316585,0,0,0,0,{"$f":"-AQ84*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast Economic Benefit","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K147:BR147,$K$19:$BR$19)","v":-15711.142761415715},{"$f":"K97","v":-288.33038738274104},{"$f":"L97","v":-320.11892414150884},-350.48662202858702,-377.04007221119286,-410.28826312098062,-450.12750451398875,-512.98378113137755,-573.1836353032113,-641.63424386464646,-718.83018611007094,-799.42534768109181,-905.21031287386484,-999.71148590713153,-1098.2864468640246,-1207.6148279646025,-1321.6558165086376,-1447.3740477434558,-1585.473954940868,-1736.6690929866379,-1894.3338963622903,-2073.7808004494277,-2268.6304146216985,-2479.7577770626576,-2708.0234123130595,-2962.6642701923161,-3236.7206930376774,-3548.7382318725236,-64.339541562825517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J144:J147)","v":-36482.486112836887},-1361.7256989724406,-1434.5747825109866,-1489.0121657855625,-1540.9707490034534,-1599.7957511550646,-1665.9248333106175,-1755.8045234997091,-1843.8009454692435,-1940.82553119147,-2047.4146702809644,-2158.2468032225097,-2295.1378212001628,-2421.6193533865526,-2553.1170538985825,-2696.2959980392261,-2845.164744082786,-3006.7403373444968,-3181.7356282704923,-3370.8954318259921,-3567.6511936461679,-3787.3250026998494,-4023.5977874803257,-4277.3551635036665,-4549.5214767734287,-4849.3733032101654,-5170.020618608708,-5529.9943661205079,-266.82410887599139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J151","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$BR$19,K149:BR149)-J149,6)=0,0,1)","v":0}]
[]
[null,null,null,"Incremental Cashflow","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Incremental forecast opex (ongoing)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K155:BR155,$K$19:$BR$19)","v":3448.5886510223495},{"$f":"K144-'Calc|Option 1'!K144","v":0},{"$f":"L144-'Calc|Option 1'!L144","v":0},{"$f":"M144-'Calc|Option 1'!M144","v":-9.5371965772188787},{"$f":"N144-'Calc|Option 1'!N144","v":-14.100063684592897},{"$f":"O144-'Calc|Option 1'!O144","v":-7.3878213545600602},{"$f":"P144-'Calc|Option 1'!P144","v":14.207010245580364},{"$f":"Q144-'Calc|Option 1'!Q144","v":41.401842853210383},{"$f":"R144-'Calc|Option 1'!R144","v":69.831824382564946},{"$f":"S144-'Calc|Option 1'!S144","v":99.657428836604822},{"$f":"T144-'Calc|Option 1'!T144","v":130.68752599421668},{"$f":"U144-'Calc|Option 1'!U144","v":163.20684211668686},{"$f":"V144-'Calc|Option 1'!V144","v":197.27044434153368},{"$f":"W144-'Calc|Option 1'!W144","v":233.64545802401199},{"$f":"X144-'Calc|Option 1'!X144","v":271.27980441485283},{"$f":"Y144-'Calc|Option 1'!Y144","v":310.36786880756017},{"$f":"Z144-'Calc|Option 1'!Z144","v":351.2407865421435},{"$f":"AA144-'Calc|Option 1'!AA144","v":393.96337024545142},{"$f":"AB144-'Calc|Option 1'!AB144","v":438.75438355515371},{"$f":"AC144-'Calc|Option 1'!AC144","v":486.16120666649249},{"$f":"AD144-'Calc|Option 1'!AD144","v":535.82366154333181},{"$f":"AE144-'Calc|Option 1'!AE144","v":584.23189046477842},{"$f":"AF144-'Calc|Option 1'!AF144","v":631.54148044953877},{"$f":"AG144-'Calc|Option 1'!AG144","v":684.2869466958407},{"$f":"AH144-'Calc|Option 1'!AH144","v":745.43747574250915},{"$f":"AI144-'Calc|Option 1'!AI144","v":811.74447809429194},{"$f":"AJ144-'Calc|Option 1'!AJ144","v":872.57660119705702},{"$f":"AK144-'Calc|Option 1'!AK144","v":925.8936728550982},{"$f":"AL144-'Calc|Option 1'!AL144","v":0},{"$f":"AM144-'Calc|Option 1'!AM144","v":0},{"$f":"AN144-'Calc|Option 1'!AN144","v":0},{"$f":"AO144-'Calc|Option 1'!AO144","v":0},{"$f":"AP144-'Calc|Option 1'!AP144","v":0},{"$f":"AQ144-'Calc|Option 1'!AQ144","v":0},{"$f":"AR144-'Calc|Option 1'!AR144","v":0},{"$f":"AS144-'Calc|Option 1'!AS144","v":0},{"$f":"AT144-'Calc|Option 1'!AT144","v":0},{"$f":"AU144-'Calc|Option 1'!AU144","v":0},{"$f":"AV144-'Calc|Option 1'!AV144","v":0},{"$f":"AW144-'Calc|Option 1'!AW144","v":0},{"$f":"AX144-'Calc|Option 1'!AX144","v":0},{"$f":"AY144-'Calc|Option 1'!AY144","v":0},{"$f":"AZ144-'Calc|Option 1'!AZ144","v":0},{"$f":"BA144-'Calc|Option 1'!BA144","v":0},{"$f":"BB144-'Calc|Option 1'!BB144","v":0},{"$f":"BC144-'Calc|Option 1'!BC144","v":0},{"$f":"BD144-'Calc|Option 1'!BD144","v":0},{"$f":"BE144-'Calc|Option 1'!BE144","v":0},{"$f":"BF144-'Calc|Option 1'!BF144","v":0},{"$f":"BG144-'Calc|Option 1'!BG144","v":0},{"$f":"BH144-'Calc|Option 1'!BH144","v":0},{"$f":"BI144-'Calc|Option 1'!BI144","v":0},{"$f":"BJ144-'Calc|Option 1'!BJ144","v":0},{"$f":"BK144-'Calc|Option 1'!BK144","v":0},{"$f":"BL144-'Calc|Option 1'!BL144","v":0},{"$f":"BM144-'Calc|Option 1'!BM144","v":0},{"$f":"BN144-'Calc|Option 1'!BN144","v":0},{"$f":"BO144-'Calc|Option 1'!BO144","v":0},{"$f":"BP144-'Calc|Option 1'!BP144","v":0},{"$f":"BQ144-'Calc|Option 1'!BQ144","v":0},{"$f":"BR144-'Calc|Option 1'!BR144","v":0}]
[null,null,null,"Incremental forecast opex (one-off)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K156:BR156,$K$19:$BR$19)","v":0},{"$f":"K145-'Calc|Option 1'!K145","v":0},{"$f":"L145-'Calc|Option 1'!L145","v":0},{"$f":"M145-'Calc|Option 1'!M145","v":0},{"$f":"N145-'Calc|Option 1'!N145","v":0},{"$f":"O145-'Calc|Option 1'!O145","v":0},{"$f":"P145-'Calc|Option 1'!P145","v":0},{"$f":"Q145-'Calc|Option 1'!Q145","v":0},{"$f":"R145-'Calc|Option 1'!R145","v":0},{"$f":"S145-'Calc|Option 1'!S145","v":0},{"$f":"T145-'Calc|Option 1'!T145","v":0},{"$f":"U145-'Calc|Option 1'!U145","v":0},{"$f":"V145-'Calc|Option 1'!V145","v":0},{"$f":"W145-'Calc|Option 1'!W145","v":0},{"$f":"X145-'Calc|Option 1'!X145","v":0},{"$f":"Y145-'Calc|Option 1'!Y145","v":0},{"$f":"Z145-'Calc|Option 1'!Z145","v":0},{"$f":"AA145-'Calc|Option 1'!AA145","v":0},{"$f":"AB145-'Calc|Option 1'!AB145","v":0},{"$f":"AC145-'Calc|Option 1'!AC145","v":0},{"$f":"AD145-'Calc|Option 1'!AD145","v":0},{"$f":"AE145-'Calc|Option 1'!AE145","v":0},{"$f":"AF145-'Calc|Option 1'!AF145","v":0},{"$f":"AG145-'Calc|Option 1'!AG145","v":0},{"$f":"AH145-'Calc|Option 1'!AH145","v":0},{"$f":"AI145-'Calc|Option 1'!AI145","v":0},{"$f":"AJ145-'Calc|Option 1'!AJ145","v":0},{"$f":"AK145-'Calc|Option 1'!AK145","v":0},{"$f":"AL145-'Calc|Option 1'!AL145","v":0},{"$f":"AM145-'Calc|Option 1'!AM145","v":0},{"$f":"AN145-'Calc|Option 1'!AN145","v":0},{"$f":"AO145-'Calc|Option 1'!AO145","v":0},{"$f":"AP145-'Calc|Option 1'!AP145","v":0},{"$f":"AQ145-'Calc|Option 1'!AQ145","v":0},{"$f":"AR145-'Calc|Option 1'!AR145","v":0},{"$f":"AS145-'Calc|Option 1'!AS145","v":0},{"$f":"AT145-'Calc|Option 1'!AT145","v":0},{"$f":"AU145-'Calc|Option 1'!AU145","v":0},{"$f":"AV145-'Calc|Option 1'!AV145","v":0},{"$f":"AW145-'Calc|Option 1'!AW145","v":0},{"$f":"AX145-'Calc|Option 1'!AX145","v":0},{"$f":"AY145-'Calc|Option 1'!AY145","v":0},{"$f":"AZ145-'Calc|Option 1'!AZ145","v":0},{"$f":"BA145-'Calc|Option 1'!BA145","v":0},{"$f":"BB145-'Calc|Option 1'!BB145","v":0},{"$f":"BC145-'Calc|Option 1'!BC145","v":0},{"$f":"BD145-'Calc|Option 1'!BD145","v":0},{"$f":"BE145-'Calc|Option 1'!BE145","v":0},{"$f":"BF145-'Calc|Option 1'!BF145","v":0},{"$f":"BG145-'Calc|Option 1'!BG145","v":0},{"$f":"BH145-'Calc|Option 1'!BH145","v":0},{"$f":"BI145-'Calc|Option 1'!BI145","v":0},{"$f":"BJ145-'Calc|Option 1'!BJ145","v":0},{"$f":"BK145-'Calc|Option 1'!BK145","v":0},{"$f":"BL145-'Calc|Option 1'!BL145","v":0},{"$f":"BM145-'Calc|Option 1'!BM145","v":0},{"$f":"BN145-'Calc|Option 1'!BN145","v":0},{"$f":"BO145-'Calc|Option 1'!BO145","v":0},{"$f":"BP145-'Calc|Option 1'!BP145","v":0},{"$f":"BQ145-'Calc|Option 1'!BQ145","v":0},{"$f":"BR145-'Calc|Option 1'!BR145","v":0}]
[null,null,null,"Incremental forecast net capex","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K157:BR157,$K$19:$BR$19)","v":-3074.4609240669765},{"$f":"K146-'Calc|Option 1'!K146","v":-203.46989949375805},{"$f":"L146-'Calc|Option 1'!L146","v":-202.97783130184442},{"$f":"M146-'Calc|Option 1'!M146","v":-202.48456731316585},{"$f":"N146-'Calc|Option 1'!N146","v":-202.48456731316585},{"$f":"O146-'Calc|Option 1'!O146","v":-202.48456731316585},{"$f":"P146-'Calc|Option 1'!P146","v":-202.48456731316583},{"$f":"Q146-'Calc|Option 1'!Q146","v":-202.48456731316585},{"$f":"R146-'Calc|Option 1'!R146","v":-202.48456731316585},{"$f":"S146-'Calc|Option 1'!S146","v":-202.48456731316585},{"$f":"T146-'Calc|Option 1'!T146","v":-202.48456731316585},{"$f":"U146-'Calc|Option 1'!U146","v":-202.48456731316585},{"$f":"V146-'Calc|Option 1'!V146","v":-202.48456731316585},{"$f":"W146-'Calc|Option 1'!W146","v":-202.48456731316585},{"$f":"X146-'Calc|Option 1'!X146","v":-202.48456731316585},{"$f":"Y146-'Calc|Option 1'!Y146","v":-202.48456731316588},{"$f":"Z146-'Calc|Option 1'!Z146","v":-202.48456731316583},{"$f":"AA146-'Calc|Option 1'!AA146","v":-202.48456731316585},{"$f":"AB146-'Calc|Option 1'!AB146","v":-202.48456731316583},{"$f":"AC146-'Calc|Option 1'!AC146","v":-202.48456731316585},{"$f":"AD146-'Calc|Option 1'!AD146","v":-202.48456731316588},{"$f":"AE146-'Calc|Option 1'!AE146","v":-202.48456731316585},{"$f":"AF146-'Calc|Option 1'!AF146","v":-202.48456731316585},{"$f":"AG146-'Calc|Option 1'!AG146","v":-202.48456731316585},{"$f":"AH146-'Calc|Option 1'!AH146","v":-202.48456731316585},{"$f":"AI146-'Calc|Option 1'!AI146","v":-202.48456731316585},{"$f":"AJ146-'Calc|Option 1'!AJ146","v":-202.48456731316585},{"$f":"AK146-'Calc|Option 1'!AK146","v":-202.48456731316585},{"$f":"AL146-'Calc|Option 1'!AL146","v":-202.48456731316585},{"$f":"AM146-'Calc|Option 1'!AM146","v":0},{"$f":"AN146-'Calc|Option 1'!AN146","v":0},{"$f":"AO146-'Calc|Option 1'!AO146","v":0},{"$f":"AP146-'Calc|Option 1'!AP146","v":0},{"$f":"AQ146-'Calc|Option 1'!AQ146","v":0},{"$f":"AR146-'Calc|Option 1'!AR146","v":0},{"$f":"AS146-'Calc|Option 1'!AS146","v":0},{"$f":"AT146-'Calc|Option 1'!AT146","v":0},{"$f":"AU146-'Calc|Option 1'!AU146","v":0},{"$f":"AV146-'Calc|Option 1'!AV146","v":0},{"$f":"AW146-'Calc|Option 1'!AW146","v":0},{"$f":"AX146-'Calc|Option 1'!AX146","v":0},{"$f":"AY146-'Calc|Option 1'!AY146","v":0},{"$f":"AZ146-'Calc|Option 1'!AZ146","v":0},{"$f":"BA146-'Calc|Option 1'!BA146","v":0},{"$f":"BB146-'Calc|Option 1'!BB146","v":0},{"$f":"BC146-'Calc|Option 1'!BC146","v":0},{"$f":"BD146-'Calc|Option 1'!BD146","v":0},{"$f":"BE146-'Calc|Option 1'!BE146","v":0},{"$f":"BF146-'Calc|Option 1'!BF146","v":0},{"$f":"BG146-'Calc|Option 1'!BG146","v":0},{"$f":"BH146-'Calc|Option 1'!BH146","v":0},{"$f":"BI146-'Calc|Option 1'!BI146","v":0},{"$f":"BJ146-'Calc|Option 1'!BJ146","v":0},{"$f":"BK146-'Calc|Option 1'!BK146","v":0},{"$f":"BL146-'Calc|Option 1'!BL146","v":0},{"$f":"BM146-'Calc|Option 1'!BM146","v":0},{"$f":"BN146-'Calc|Option 1'!BN146","v":0},{"$f":"BO146-'Calc|Option 1'!BO146","v":0},{"$f":"BP146-'Calc|Option 1'!BP146","v":0},{"$f":"BQ146-'Calc|Option 1'!BQ146","v":0},{"$f":"BR146-'Calc|Option 1'!BR146","v":0}]
[null,null,null,"Incremental forecast Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K158:BR158,$K$19:$BR$19)","v":1873.830648818034},{"$f":"K147-'Calc|Option 1'!K147","v":51.835912245659642},{"$f":"L147-'Calc|Option 1'!L147","v":53.390989613029376},{"$f":"M147-'Calc|Option 1'!M147","v":54.725764353355089},{"$f":"N147-'Calc|Option 1'!N147","v":56.093908462188949},{"$f":"O147-'Calc|Option 1'!O147","v":57.496256173743689},{"$f":"P147-'Calc|Option 1'!P147","v":121.02961924573043},{"$f":"Q147-'Calc|Option 1'!Q147","v":124.05535972687358},{"$f":"R147-'Calc|Option 1'!R147","v":127.15674372004537},{"$f":"S147-'Calc|Option 1'!S147","v":130.33566231304656},{"$f":"T147-'Calc|Option 1'!T147","v":133.5940538708727},{"$f":"U147-'Calc|Option 1'!U147","v":154.49787405791233},{"$f":"V147-'Calc|Option 1'!V147","v":136.6899612059741},{"$f":"W147-'Calc|Option 1'!W147","v":140.10721023612325},{"$f":"X147-'Calc|Option 1'!X147","v":143.60989049202635},{"$f":"Y147-'Calc|Option 1'!Y147","v":147.20013775432699},{"$f":"Z147-'Calc|Option 1'!Z147","v":150.88014119818513},{"$f":"AA147-'Calc|Option 1'!AA147","v":154.65214472813977},{"$f":"AB147-'Calc|Option 1'!AB147","v":158.51844834634312},{"$f":"AC147-'Calc|Option 1'!AC147","v":162.48140955500162},{"$f":"AD147-'Calc|Option 1'!AD147","v":166.54344479387669},{"$f":"AE147-'Calc|Option 1'!AE147","v":170.70703091372343},{"$f":"AF147-'Calc|Option 1'!AF147","v":174.97470668656661},{"$f":"AG147-'Calc|Option 1'!AG147","v":179.34907435373043},{"$f":"AH147-'Calc|Option 1'!AH147","v":183.83280121257394},{"$f":"AI147-'Calc|Option 1'!AI147","v":188.42862124288831},{"$f":"AJ147-'Calc|Option 1'!AJ147","v":193.13933677396017},{"$f":"AK147-'Calc|Option 1'!AK147","v":197.96782019330931},{"$f":"AL147-'Calc|Option 1'!AL147","v":202.91701569814205},{"$f":"AM147-'Calc|Option 1'!AM147","v":0},{"$f":"AN147-'Calc|Option 1'!AN147","v":0},{"$f":"AO147-'Calc|Option 1'!AO147","v":0},{"$f":"AP147-'Calc|Option 1'!AP147","v":0},{"$f":"AQ147-'Calc|Option 1'!AQ147","v":0},{"$f":"AR147-'Calc|Option 1'!AR147","v":0},{"$f":"AS147-'Calc|Option 1'!AS147","v":0},{"$f":"AT147-'Calc|Option 1'!AT147","v":0},{"$f":"AU147-'Calc|Option 1'!AU147","v":0},{"$f":"AV147-'Calc|Option 1'!AV147","v":0},{"$f":"AW147-'Calc|Option 1'!AW147","v":0},{"$f":"AX147-'Calc|Option 1'!AX147","v":0},{"$f":"AY147-'Calc|Option 1'!AY147","v":0},{"$f":"AZ147-'Calc|Option 1'!AZ147","v":0},{"$f":"BA147-'Calc|Option 1'!BA147","v":0},{"$f":"BB147-'Calc|Option 1'!BB147","v":0},{"$f":"BC147-'Calc|Option 1'!BC147","v":0},{"$f":"BD147-'Calc|Option 1'!BD147","v":0},{"$f":"BE147-'Calc|Option 1'!BE147","v":0},{"$f":"BF147-'Calc|Option 1'!BF147","v":0},{"$f":"BG147-'Calc|Option 1'!BG147","v":0},{"$f":"BH147-'Calc|Option 1'!BH147","v":0},{"$f":"BI147-'Calc|Option 1'!BI147","v":0},{"$f":"BJ147-'Calc|Option 1'!BJ147","v":0},{"$f":"BK147-'Calc|Option 1'!BK147","v":0},{"$f":"BL147-'Calc|Option 1'!BL147","v":0},{"$f":"BM147-'Calc|Option 1'!BM147","v":0},{"$f":"BN147-'Calc|Option 1'!BN147","v":0},{"$f":"BO147-'Calc|Option 1'!BO147","v":0},{"$f":"BP147-'Calc|Option 1'!BP147","v":0},{"$f":"BQ147-'Calc|Option 1'!BQ147","v":0},{"$f":"BR147-'Calc|Option 1'!BR147","v":0}]
[]
[null,null,null,"Net Incremental Economic Benefit Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J155:J158)","v":2247.9583757734072},-151.63398724809841,-149.58684168881504,-157.29599953702964,-160.4907225355698,-152.37613249398223,-67.247937821855032,-37.027364733081896,-5.4959992105555386,27.508523836485523,61.79701255192353,115.22014886143333,131.47583823434192,171.26810094696938,212.40512759371333,255.08343924872128,299.6363604271628,346.13094766042536,394.788264588331,446.15804890832828,499.88253902404261,552.45435406533602,604.03161982293955,661.1514537364053,726.78570964191726,797.68853202401442,863.23137065785136,921.37692573524168,0.43244838497619753,0,0,0,{"$f":"SUM(AP155:AP158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J162","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$BR$19,K160:BR160)-J160,6)=0,0,1)","v":0}]
[]
[null,null,"Scenarios - JGN"]
[]
[null,null,null,"| Economic Benefits overestimate"]
[]
[null,null,null,"Summary of Cashflow - JGN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast incremental cost","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K170:BR170,$K$19:$BR$19)","v":374.1277269553741},{"$f":"SUM(K155:K157)","v":-203.46989949375805},-202.97783130184442,-212.02176389038473,-216.58463099775875,-209.87238866772591,-188.27755706758546,-161.08272445995547,-132.65274293060091,-102.82713847656103,-71.797041318949169,-39.277725196478997,-5.2141229716321789,31.160890710846132,68.795237101686979,107.88330149439429,148.75621922897767,191.47880293228556,236.26981624198788,283.67663935332666,333.33909423016593,381.74732315161259,429.05691313637294,481.80237938267487,542.95290842934332,609.25991078112611,670.09203388389119,723.40910554193238,-202.48456731316585,0,0,0,0,{"$f":"SUM(AQ155:AQ157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast incremental Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K171:BR171,$K$19:$BR$19)","v":1686.4475839362306},{"$f":"K158*(1-Cust_Ben_over)","v":46.652321021093677},48.051890651726438,49.253187918019584,50.484517615970056,51.746630556369318,108.92665732115739,111.64982375418622,114.44106934804084,117.30209608174191,120.23464848378543,139.0480866521211,123.02096508537669,126.09648921251093,129.24890144282372,132.48012397889428,135.79212707836663,139.18693025532579,142.66660351170881,146.23326859950146,149.88910031448901,153.63632782235109,157.47723601790995,161.41416691835738,165.44952109131654,169.5857591185995,173.82540309656414,178.17103817397839,182.62531412832786,0,0,0,0,{"$f":"AQ158*(1-Cust_Ben_over)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Incremental Cashflow - JGN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J170:J171)","v":2060.5753108916047},{"$f":"SUM(K170:K171)","v":-156.81757847266437},{"$f":"SUM(L170:L171)","v":-154.92594065011798},-162.76857597236514,-166.1001133817887,-158.12575811135659,-79.35089974642807,-49.432900705769256,-18.211673582560067,14.474957605180876,48.437607164836265,99.770361455642103,117.80684211374451,157.25737992335706,198.0441385445107,240.36342547328857,284.54834630734433,330.66573318761135,378.93641975369667,429.90990795282812,483.22819454465491,535.38365097396365,586.53414915428289,643.21654630103228,708.40242952065989,778.84566989972564,843.91743698045536,901.58014371591071,-19.859253184837996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J175","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$BR$19,K173:BR173)-J173,6)=0,0,1)","v":0}]
[]
[null,"Calc | JEN"]
[]
[null,null,"Forecast costs - JEN"]
[]
[null,null,null,"Opex","Source","Unit","Basis","Timing","Nature",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND('Input|Costs&Benefits'!H62=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF('Input|Costs&Benefits'!H62=Shared,Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I62","v":"Ongoing"},null,{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,K$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,L$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,M$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,N$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,O$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,P$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,Q$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,R$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,S$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,T$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,U$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,V$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,W$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,X$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,Y$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,Z$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AA$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AB$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AC$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AD$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AE$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AF$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AG$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AH$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AI$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AJ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AK$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AL$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AM$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AN$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AO$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AP$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AQ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AR$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AS$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AT$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AU$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AV$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AW$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AX$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AY$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,AZ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BA$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BB$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BC$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BD$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BE$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BF$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BG$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BH$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BI$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BJ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BK$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BL$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BM$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BN$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BO$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BP$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BQ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K62:$BR62,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G62=Nominal,1,BR$13)*IF($D183=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND('Input|Costs&Benefits'!H63=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF('Input|Costs&Benefits'!H63=Shared,Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I63","v":"Ongoing"},null,{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,K$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,L$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,M$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,N$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,O$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,P$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,Q$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,R$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,S$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,T$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,U$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,V$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,W$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,X$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,Y$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,Z$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AA$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AB$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AC$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AD$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AE$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AF$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AG$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AH$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AI$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AJ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AK$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AL$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AM$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AN$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AO$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AP$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AQ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AR$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AS$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AT$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AU$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AV$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AW$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AX$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AY$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,AZ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BA$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BB$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BC$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BD$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BE$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BF$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BG$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BH$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BI$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BJ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BK$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BL$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BM$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BN$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BO$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BP$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BQ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K63:$BR63,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G63=Nominal,1,BR$13)*IF($D184=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND('Input|Costs&Benefits'!H64=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF('Input|Costs&Benefits'!H64=Shared,Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I64","v":"Ongoing"},null,{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,K$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,L$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,M$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,N$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,O$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,P$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,Q$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,R$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,S$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,T$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,U$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,V$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,W$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,X$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,Y$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,Z$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AA$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AB$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AC$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AD$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AE$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AF$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AG$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AH$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AI$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AJ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AK$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AL$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AM$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AN$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AO$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AP$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AQ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AR$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AS$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AT$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AU$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AV$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AW$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AX$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AY$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,AZ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BA$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BB$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BC$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BD$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BE$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BF$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BG$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BH$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BI$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BJ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BK$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BL$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BM$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BN$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BO$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BP$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BQ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K64:$BR64,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G64=Nominal,1,BR$13)*IF($D185=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND('Input|Costs&Benefits'!H65=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF('Input|Costs&Benefits'!H65=Shared,Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I65","v":"Ongoing"},null,{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,K$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,L$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,M$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,N$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,O$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,P$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,Q$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,R$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,S$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,T$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,U$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,V$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,W$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,X$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,Y$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,Z$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AA$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AB$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AC$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AD$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AE$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AF$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AG$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AH$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AI$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AJ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AK$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AL$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AM$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AN$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AO$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AP$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AQ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AR$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AS$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AT$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AU$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AV$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AW$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AX$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AY$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,AZ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BA$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BB$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BC$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BD$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BE$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BF$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BG$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BH$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BI$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BJ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BK$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BL$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BM$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BN$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BO$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BP$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BQ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K65:$BR65,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G65=Nominal,1,BR$13)*IF($D186=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND('Input|Costs&Benefits'!H66=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF('Input|Costs&Benefits'!H66=Shared,Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I66","v":"[Select from list]"},null,{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,K$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,L$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,M$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,N$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,O$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,P$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,Q$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,R$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,S$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,T$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,U$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,V$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,W$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,X$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,Y$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,Z$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AA$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AB$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AC$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AD$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AE$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AF$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AG$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AH$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AI$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AJ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AK$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AL$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AM$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AN$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AO$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AP$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AQ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AR$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AS$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AT$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AU$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AV$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AW$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AX$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AY$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,AZ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BA$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BB$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BC$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BD$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BE$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BF$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BG$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BH$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BI$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BJ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BK$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BL$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BM$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BN$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BO$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BP$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BQ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K66:$BR66,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G66=Nominal,1,BR$13)*IF($D187=Shared,JEN_share,1))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&I189&\" \"&D181","v":"Total Ongoing Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Ongoing_Opex","v":"Ongoing"},null,{"$f":"SUMIF($I183:$I187,$I189,K183:K187)","v":0},{"$f":"SUMIF($I183:$I187,$I189,L183:L187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&I190&\" \"&D181","v":"Total Project cost (one-off) Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Oneoff_Opex","v":"Project cost (one-off)"},null,{"$f":"SUMIF($I183:$I187,$I190,K183:K187)","v":0},{"$f":"SUMIF($I183:$I187,$I190,L183:L187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K192:BR192)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K190),ISERROR(K189)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L190),ISERROR(L189)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross capex by asset class","Source","Unit","Basis",{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I119,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I119,NA)","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,K$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,L$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,M$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,N$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,O$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,P$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,Q$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,R$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,S$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,T$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,U$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,V$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,W$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,X$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,Y$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,Z$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AA$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AB$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AC$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AD$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AE$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AF$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AG$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AH$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AI$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AJ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AK$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AL$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AM$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AN$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AO$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AP$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AQ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AR$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AS$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AT$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AU$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AV$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AW$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AX$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AY$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,AZ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,BA$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,BB$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,BC$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,BD$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,BE$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,BF$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,BG$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,BH$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,BI$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,BJ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,BK$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,BL$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,BM$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,BN$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,BO$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,BP$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,BQ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K119:$BR119,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G119=$G196,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I120,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I120,NA)","v":"n/a"},"Input|Costs&Benefits","$000",{"$f":"G196","v":"Real 2024"},"End-year",null,null,{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,K$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,L$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,M$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,N$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,O$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,P$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,Q$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,R$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,S$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,T$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,U$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,V$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,W$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,X$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,Y$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,Z$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AA$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AB$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AC$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AD$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AE$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AF$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AG$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AH$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AI$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AJ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AK$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AL$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AM$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AN$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AO$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AP$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AQ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AR$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AS$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AT$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AU$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AV$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AW$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AX$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AY$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,AZ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,BA$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,BB$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,BC$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,BD$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,BE$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,BF$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,BG$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,BH$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,BI$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,BJ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,BK$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,BL$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,BM$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,BN$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,BO$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,BP$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,BQ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K120:$BR120,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G120=$G197,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I121,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I121,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,K$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,L$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,M$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,N$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,O$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,P$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,Q$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,R$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,S$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,T$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,U$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,V$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,W$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,X$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,Y$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,Z$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AA$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AB$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AC$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AD$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AE$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AF$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AG$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AH$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AI$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AJ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AK$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AL$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AM$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AN$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AO$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AP$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AQ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AR$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AS$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AT$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AU$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AV$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AW$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AX$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AY$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,AZ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,BA$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,BB$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,BC$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,BD$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,BE$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,BF$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,BG$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,BH$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,BI$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,BJ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,BK$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,BL$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,BM$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,BN$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,BO$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,BP$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,BQ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K121:$BR121,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G121=$G198,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I122,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I122,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,K$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,L$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,M$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,N$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,O$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,P$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,Q$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,R$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,S$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,T$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,U$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,V$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,W$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,X$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,Y$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,Z$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AA$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AB$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AC$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AD$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AE$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AF$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AG$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AH$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AI$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AJ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AK$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AL$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AM$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AN$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AO$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AP$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AQ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AR$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AS$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AT$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AU$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AV$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AW$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AX$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AY$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,AZ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,BA$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,BB$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,BC$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,BD$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,BE$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,BF$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,BG$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,BH$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,BI$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,BJ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,BK$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,BL$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,BM$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,BN$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,BO$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,BP$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,BQ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K122:$BR122,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G122=$G199,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I123,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I123,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,K$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,L$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,M$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,N$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,O$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,P$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,Q$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,R$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,S$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,T$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,U$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,V$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,W$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,X$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,Y$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,Z$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AA$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AB$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AC$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AD$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AE$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AF$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AG$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AH$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AI$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AJ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AK$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AL$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AM$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AN$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AO$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AP$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AQ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AR$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AS$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AT$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AU$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AV$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AW$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AX$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AY$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,AZ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,BA$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,BB$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,BC$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,BD$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,BE$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,BF$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,BG$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,BH$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,BI$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,BJ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,BK$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,BL$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,BM$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,BN$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,BO$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,BP$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,BQ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K123:$BR123,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G123=$G200,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I124,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I124,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,K$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,L$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,M$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,N$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,O$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,P$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,Q$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,R$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,S$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,T$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,U$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,V$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,W$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,X$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,Y$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,Z$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AA$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AB$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AC$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AD$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AE$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AF$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AG$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AH$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AI$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AJ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AK$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AL$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AM$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AN$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AO$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AP$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AQ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AR$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AS$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AT$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AU$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AV$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AW$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AX$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AY$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,AZ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,BA$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,BB$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,BC$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,BD$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,BE$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,BF$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,BG$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,BH$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,BI$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,BJ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,BK$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,BL$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,BM$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,BN$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,BO$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,BP$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,BQ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K124:$BR124,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G124=$G201,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I125,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I125,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,K$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,L$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,M$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,N$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,O$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,P$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,Q$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,R$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,S$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,T$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,U$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,V$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,W$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,X$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,Y$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,Z$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AA$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AB$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AC$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AD$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AE$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AF$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AG$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AH$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AI$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AJ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AK$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AL$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AM$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AN$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AO$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AP$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AQ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AR$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AS$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AT$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AU$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AV$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AW$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AX$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AY$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,AZ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,BA$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,BB$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,BC$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,BD$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,BE$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,BF$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,BG$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,BH$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,BI$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,BJ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,BK$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,BL$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,BM$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,BN$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,BO$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,BP$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,BQ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K125:$BR125,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G125=$G202,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D194","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K196:K202)","v":0},{"$f":"SUM(L196:L202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D194","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K204*K$13","v":0},{"$f":"L204*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K207:BR207)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K205),ISERROR(K204)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L205),ISERROR(L204)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capital Contribution","Source","Unit","Basis",{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D196","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,K$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,L$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,M$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,N$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,O$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,P$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,Q$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,R$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,S$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,T$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,U$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,V$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,W$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,X$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,Y$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,Z$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AA$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AB$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AC$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AD$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AE$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AF$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AG$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AH$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AI$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AJ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AK$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AL$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AM$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AN$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AO$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AP$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AQ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AR$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AS$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AT$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AU$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AV$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AW$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AX$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AY$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,AZ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,BA$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,BB$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,BC$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,BD$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,BE$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,BF$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,BG$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,BH$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,BI$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,BJ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,BK$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,BL$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,BM$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,BN$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,BO$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,BP$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,BQ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K179:$BR179,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G179=$G211,1,BR$14))","v":0}]
[null,null,null,{"$f":"D197","v":"n/a"},"Input|Costs&Benefits","$000",{"$f":"G211","v":"Real 2024"},"End-year",null,null,{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,K$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,L$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,M$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,N$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,O$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,P$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,Q$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,R$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,S$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,T$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,U$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,V$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,W$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,X$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,Y$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,Z$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AA$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AB$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AC$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AD$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AE$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AF$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AG$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AH$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AI$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AJ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AK$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AL$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AM$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AN$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AO$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AP$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AQ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AR$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AS$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AT$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AU$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AV$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AW$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AX$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AY$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,AZ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,BA$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,BB$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,BC$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,BD$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,BE$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,BF$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,BG$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,BH$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,BI$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,BJ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,BK$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,BL$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,BM$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,BN$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,BO$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,BP$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,BQ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K180:$BR180,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G180=$G212,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,K$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,L$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,M$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,N$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,O$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,P$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,Q$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,R$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,S$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,T$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,U$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,V$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,W$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,X$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,Y$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,Z$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AA$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AB$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AC$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AD$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AE$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AF$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AG$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AH$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AI$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AJ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AK$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AL$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AM$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AN$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AO$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AP$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AQ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AR$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AS$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AT$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AU$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AV$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AW$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AX$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AY$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,AZ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,BA$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,BB$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,BC$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,BD$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,BE$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,BF$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,BG$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,BH$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,BI$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,BJ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,BK$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,BL$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,BM$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,BN$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,BO$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,BP$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,BQ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K181:$BR181,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G181=$G213,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,K$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,L$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,M$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,N$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,O$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,P$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,Q$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,R$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,S$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,T$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,U$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,V$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,W$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,X$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,Y$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,Z$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AA$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AB$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AC$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AD$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AE$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AF$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AG$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AH$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AI$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AJ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AK$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AL$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AM$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AN$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AO$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AP$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AQ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AR$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AS$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AT$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AU$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AV$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AW$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AX$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AY$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,AZ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,BA$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,BB$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,BC$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,BD$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,BE$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,BF$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,BG$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,BH$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,BI$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,BJ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,BK$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,BL$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,BM$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,BN$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,BO$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,BP$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,BQ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K182:$BR182,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G182=$G214,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,K$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,L$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,M$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,N$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,O$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,P$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,Q$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,R$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,S$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,T$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,U$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,V$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,W$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,X$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,Y$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,Z$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AA$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AB$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AC$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AD$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AE$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AF$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AG$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AH$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AI$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AJ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AK$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AL$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AM$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AN$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AO$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AP$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AQ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AR$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AS$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AT$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AU$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AV$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AW$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AX$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AY$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,AZ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,BA$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,BB$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,BC$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,BD$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,BE$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,BF$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,BG$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,BH$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,BI$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,BJ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,BK$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,BL$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,BM$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,BN$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,BO$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,BP$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,BQ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K183:$BR183,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G183=$G215,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,K$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,L$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,M$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,N$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,O$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,P$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,Q$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,R$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,S$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,T$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,U$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,V$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,W$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,X$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,Y$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,Z$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AA$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AB$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AC$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AD$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AE$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AF$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AG$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AH$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AI$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AJ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AK$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AL$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AM$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AN$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AO$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AP$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AQ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AR$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AS$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AT$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AU$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AV$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AW$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AX$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AY$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,AZ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,BA$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,BB$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,BC$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,BD$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,BE$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,BF$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,BG$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,BH$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,BI$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,BJ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,BK$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,BL$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,BM$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,BN$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,BO$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,BP$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,BQ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K184:$BR184,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G184=$G216,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,K$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,L$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,M$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,N$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,O$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,P$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,Q$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,R$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,S$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,T$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,U$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,V$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,W$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,X$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,Y$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,Z$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AA$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AB$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AC$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AD$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AE$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AF$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AG$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AH$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AI$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AJ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AK$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AL$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AM$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AN$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AO$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AP$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AQ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AR$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AS$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AT$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AU$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AV$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AW$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AX$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AY$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,AZ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,BA$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,BB$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,BC$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,BD$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,BE$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,BF$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,BG$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,BH$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,BI$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,BJ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,BK$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,BL$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,BM$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,BN$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,BO$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,BP$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,BQ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K185:$BR185,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G185=$G217,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D209","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K211:K217)","v":0},{"$f":"SUM(L211:L217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D209","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K219*K$13","v":0},{"$f":"L219*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K222:BR222)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K220),ISERROR(K219)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L220),ISERROR(L219)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net capex by asset class","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D196","v":"n/a"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K196-K211","v":0},{"$f":"L196-L211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D197","v":"n/a"},"Calculated","$000",{"$f":"G226","v":"Real 2024"},"End-year",null,null,{"$f":"K197-K212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z201-Z216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K202-K217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Total \"&D224","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K226:K232)","v":0},{"$f":"SUM(L226:L232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D224","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K234*K$13","v":0},{"$f":"L234*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K237:BR237)<>0,1,0)","v":0},null,null,"Check - total matches above",null,null,null,null,null,null,{"$f":"IF(ROUND(K205-K220-K235,6)=0,0,1)","v":0},{"$f":"IF(ROUND(L205-L220-L235,6)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Forecast Economic Benefit - JEN"]
[]
[null,null,null,{"$f":"C239","v":"Forecast Economic Benefit - JEN"},"Source","Unit","Basis",{"$f":"H$4","v":"Timing"},null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D254","v":"Costs at asset failure"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K243:BR243,$K$23:$BR$23)","v":0},{"$f":"-K261","v":0},{"$f":"-L261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D267","v":"Energy Reliability (Value of unserved energy)"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K244:BR244,$K$23:$BR$23)","v":0},{"$f":"-K279","v":0},{"$f":"-L279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D285","v":"Energy Losses"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K245:BR245,$K$23:$BR$23)","v":0},{"$f":"-K291","v":0},{"$f":"-L291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Lookup!$G$141","v":"Other Economic Benefits"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K246:BR246,$K$23:$BR$23)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))*K$13)\n*(1+K$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))*L$13)\n*(1+L$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))*M$13)\n*(1+M$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))*N$13)\n*(1+N$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))*O$13)\n*(1+O$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))*P$13)\n*(1+P$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))*Q$13)\n*(1+Q$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))*R$13)\n*(1+R$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))*S$13)\n*(1+S$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))*T$13)\n*(1+T$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))*U$13)\n*(1+U$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))*V$13)\n*(1+V$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))*W$13)\n*(1+W$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))*X$13)\n*(1+X$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))*Y$13)\n*(1+Y$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))*Z$13)\n*(1+Z$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))*AA$13)\n*(1+AA$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))*AB$13)\n*(1+AB$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))*AC$13)\n*(1+AC$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))*AD$13)\n*(1+AD$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))*AE$13)\n*(1+AE$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))*AF$13)\n*(1+AF$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))*AG$13)\n*(1+AG$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))*AH$13)\n*(1+AH$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))*AI$13)\n*(1+AI$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))*AJ$13)\n*(1+AJ$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))*AK$13)\n*(1+AK$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))*AL$13)\n*(1+AL$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))*AM$13)\n*(1+AM$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))*AN$13)\n*(1+AN$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))*AO$13)\n*(1+AO$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))*AP$13)\n*(1+AP$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))*AQ$13)\n*(1+AQ$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))*AR$13)\n*(1+AR$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))*AS$13)\n*(1+AS$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))*AT$13)\n*(1+AT$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))*AU$13)\n*(1+AU$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))*AV$13)\n*(1+AV$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))*AW$13)\n*(1+AW$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))*AX$13)\n*(1+AX$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))*AY$13)\n*(1+AY$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))*AZ$13)\n*(1+AZ$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))*BA$13)\n*(1+BA$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))*BB$13)\n*(1+BB$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))*BC$13)\n*(1+BC$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))*BD$13)\n*(1+BD$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))*BE$13)\n*(1+BE$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))*BF$13)\n*(1+BF$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))*BG$13)\n*(1+BG$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))*BH$13)\n*(1+BH$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))*BI$13)\n*(1+BI$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))*BJ$13)\n*(1+BJ$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))*BK$13)\n*(1+BK$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))*BL$13)\n*(1+BL$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))*BM$13)\n*(1+BM$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))*BN$13)\n*(1+BN$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))*BO$13)\n*(1+BO$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))*BP$13)\n*(1+BP$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))*BQ$13)\n*(1+BQ$12)^CF_End_Yr","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))*BR$13)\n*(1+BR$12)^CF_End_Yr","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D241","v":"Total Forecast Economic Benefit - JEN"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J243:J246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP243:AP246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J250","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K248:BR248)-J248,6)=0,0,1)","v":0}]
[]
[null,null,null,"Costs at asset failure"]
[]
[null,null,null,"Costs at asset failure","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D257","v":"Cost at Asset Failure"},"Input|Costs&Benefits",{"$f":"thousands","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+K$12)^CF_End_Yr,K$13*(1+K$12)^CF_End_Yr)","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+L$12)^CF_End_Yr,L$13*(1+L$12)^CF_End_Yr)","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+M$12)^CF_End_Yr,M$13*(1+M$12)^CF_End_Yr)","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+N$12)^CF_End_Yr,N$13*(1+N$12)^CF_End_Yr)","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+O$12)^CF_End_Yr,O$13*(1+O$12)^CF_End_Yr)","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+P$12)^CF_End_Yr,P$13*(1+P$12)^CF_End_Yr)","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+Q$12)^CF_End_Yr,Q$13*(1+Q$12)^CF_End_Yr)","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+R$12)^CF_End_Yr,R$13*(1+R$12)^CF_End_Yr)","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+S$12)^CF_End_Yr,S$13*(1+S$12)^CF_End_Yr)","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+T$12)^CF_End_Yr,T$13*(1+T$12)^CF_End_Yr)","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+U$12)^CF_End_Yr,U$13*(1+U$12)^CF_End_Yr)","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+V$12)^CF_End_Yr,V$13*(1+V$12)^CF_End_Yr)","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+W$12)^CF_End_Yr,W$13*(1+W$12)^CF_End_Yr)","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+X$12)^CF_End_Yr,X$13*(1+X$12)^CF_End_Yr)","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+Y$12)^CF_End_Yr,Y$13*(1+Y$12)^CF_End_Yr)","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+Z$12)^CF_End_Yr,Z$13*(1+Z$12)^CF_End_Yr)","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AA$12)^CF_End_Yr,AA$13*(1+AA$12)^CF_End_Yr)","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AB$12)^CF_End_Yr,AB$13*(1+AB$12)^CF_End_Yr)","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AC$12)^CF_End_Yr,AC$13*(1+AC$12)^CF_End_Yr)","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AD$12)^CF_End_Yr,AD$13*(1+AD$12)^CF_End_Yr)","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AE$12)^CF_End_Yr,AE$13*(1+AE$12)^CF_End_Yr)","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AF$12)^CF_End_Yr,AF$13*(1+AF$12)^CF_End_Yr)","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AG$12)^CF_End_Yr,AG$13*(1+AG$12)^CF_End_Yr)","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AH$12)^CF_End_Yr,AH$13*(1+AH$12)^CF_End_Yr)","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AI$12)^CF_End_Yr,AI$13*(1+AI$12)^CF_End_Yr)","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AJ$12)^CF_End_Yr,AJ$13*(1+AJ$12)^CF_End_Yr)","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AK$12)^CF_End_Yr,AK$13*(1+AK$12)^CF_End_Yr)","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AL$12)^CF_End_Yr,AL$13*(1+AL$12)^CF_End_Yr)","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AM$12)^CF_End_Yr,AM$13*(1+AM$12)^CF_End_Yr)","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AN$12)^CF_End_Yr,AN$13*(1+AN$12)^CF_End_Yr)","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AO$12)^CF_End_Yr,AO$13*(1+AO$12)^CF_End_Yr)","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AP$12)^CF_End_Yr,AP$13*(1+AP$12)^CF_End_Yr)","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AQ$12)^CF_End_Yr,AQ$13*(1+AQ$12)^CF_End_Yr)","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AR$12)^CF_End_Yr,AR$13*(1+AR$12)^CF_End_Yr)","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AS$12)^CF_End_Yr,AS$13*(1+AS$12)^CF_End_Yr)","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AT$12)^CF_End_Yr,AT$13*(1+AT$12)^CF_End_Yr)","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AU$12)^CF_End_Yr,AU$13*(1+AU$12)^CF_End_Yr)","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AV$12)^CF_End_Yr,AV$13*(1+AV$12)^CF_End_Yr)","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AW$12)^CF_End_Yr,AW$13*(1+AW$12)^CF_End_Yr)","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AX$12)^CF_End_Yr,AX$13*(1+AX$12)^CF_End_Yr)","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AY$12)^CF_End_Yr,AY$13*(1+AY$12)^CF_End_Yr)","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+AZ$12)^CF_End_Yr,AZ$13*(1+AZ$12)^CF_End_Yr)","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+BA$12)^CF_End_Yr,BA$13*(1+BA$12)^CF_End_Yr)","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+BB$12)^CF_End_Yr,BB$13*(1+BB$12)^CF_End_Yr)","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+BC$12)^CF_End_Yr,BC$13*(1+BC$12)^CF_End_Yr)","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+BD$12)^CF_End_Yr,BD$13*(1+BD$12)^CF_End_Yr)","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+BE$12)^CF_End_Yr,BE$13*(1+BE$12)^CF_End_Yr)","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+BF$12)^CF_End_Yr,BF$13*(1+BF$12)^CF_End_Yr)","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+BG$12)^CF_End_Yr,BG$13*(1+BG$12)^CF_End_Yr)","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+BH$12)^CF_End_Yr,BH$13*(1+BH$12)^CF_End_Yr)","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+BI$12)^CF_End_Yr,BI$13*(1+BI$12)^CF_End_Yr)","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+BJ$12)^CF_End_Yr,BJ$13*(1+BJ$12)^CF_End_Yr)","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+BK$12)^CF_End_Yr,BK$13*(1+BK$12)^CF_End_Yr)","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+BL$12)^CF_End_Yr,BL$13*(1+BL$12)^CF_End_Yr)","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+BM$12)^CF_End_Yr,BM$13*(1+BM$12)^CF_End_Yr)","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+BN$12)^CF_End_Yr,BN$13*(1+BN$12)^CF_End_Yr)","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+BO$12)^CF_End_Yr,BO$13*(1+BO$12)^CF_End_Yr)","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+BP$12)^CF_End_Yr,BP$13*(1+BP$12)^CF_End_Yr)","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+BQ$12)^CF_End_Yr,BQ$13*(1+BQ$12)^CF_End_Yr)","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K258:$BR258,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G258=Nominal,(1+BR$12)^CF_End_Yr,BR$13*(1+BR$12)^CF_End_Yr)","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D265","v":"Probability of Asset Failure (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K266:$BR266,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,"Cumulative Probability of No Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,1,{"$f":"J258*(1-K257)","v":1},{"$f":"K258*(1-L257)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Cumulative Probability of Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"J258*K257","v":0},{"$f":"K258*L257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D254","v":"Costs at asset failure"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K256*K259/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ256*AQ259/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K263:BR263)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K261),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy Reliability"]
[]
[null,null,null,"Energy Reliability (Value of unserved energy)","Source","Unit","Basis",{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!$D$92","v":"VCR"},"Calc|Option 1",{"$f":"'Model Assumptions'!$F$92","v":"$000/MWh"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Calc|Option 1'!K246","v":43.961918611438577},{"$f":"'Calc|Option 1'!L246","v":45.280776169781738},{"$f":"'Calc|Option 1'!M246","v":46.412795574026269},{"$f":"'Calc|Option 1'!N246","v":47.573115463376915},{"$f":"'Calc|Option 1'!O246","v":48.762443349961323},{"$f":"'Calc|Option 1'!P246","v":49.981504433710342},{"$f":"'Calc|Option 1'!Q246","v":51.231042044553085},{"$f":"'Calc|Option 1'!R246","v":52.511818095666897},{"$f":"'Calc|Option 1'!S246","v":53.824613548058551},{"$f":"'Calc|Option 1'!T246","v":55.17022888676},{"$f":"'Calc|Option 1'!U246","v":56.549484608928992},{"$f":"'Calc|Option 1'!V246","v":57.963221724152206},{"$f":"'Calc|Option 1'!W246","v":59.412302267255988},{"$f":"'Calc|Option 1'!X246","v":60.897609823937373},{"$f":"'Calc|Option 1'!Y246","v":62.42005006953579},{"$f":"'Calc|Option 1'!Z246","v":63.980551321274156},{"$f":"'Calc|Option 1'!AA246","v":65.580065104306001},{"$f":"'Calc|Option 1'!AB246","v":67.219566731913631},{"$f":"'Calc|Option 1'!AC246","v":68.900055900211441},{"$f":"'Calc|Option 1'!AD246","v":70.62255729771671},{"$f":"'Calc|Option 1'!AE246","v":72.388121230159612},{"$f":"'Calc|Option 1'!AF246","v":74.197824260913578},{"$f":"'Calc|Option 1'!AG246","v":76.052769867436396},{"$f":"'Calc|Option 1'!AH246","v":77.954089114122297},{"$f":"'Calc|Option 1'!AI246","v":79.902941341975321},{"$f":"'Calc|Option 1'!AJ246","v":81.900514875524706},{"$f":"'Calc|Option 1'!AK246","v":83.948027747412794},{"$f":"'Calc|Option 1'!AL246","v":86.046728441098097},{"$f":"'Calc|Option 1'!AM246","v":88.197896652125522},{"$f":"'Calc|Option 1'!AN246","v":90.402844068428649},{"$f":"'Calc|Option 1'!AO246","v":92.662915170139328},{"$f":"'Calc|Option 1'!AP246","v":94.979488049392785},{"$f":"'Calc|Option 1'!AQ246","v":97.353975250627599},{"$f":"'Calc|Option 1'!AR246","v":99.787824631893258},{"$f":"'Calc|Option 1'!AS246","v":102.28252024769056},{"$f":"'Calc|Option 1'!AT246","v":104.83958325388281},{"$f":"'Calc|Option 1'!AU246","v":107.46057283522983},{"$f":"'Calc|Option 1'!AV246","v":110.14708715611054},{"$f":"'Calc|Option 1'!AW246","v":112.90076433501328},{"$f":"'Calc|Option 1'!AX246","v":115.72328344338858},{"$f":"'Calc|Option 1'!AY246","v":118.61636552947327},{"$f":"'Calc|Option 1'!AZ246","v":121.58177466771005},{"$f":"'Calc|Option 1'!BA246","v":124.62131903440276},{"$f":"'Calc|Option 1'!BB246","v":127.73685201026279},{"$f":"'Calc|Option 1'!BC246","v":130.93027331051931},{"$f":"'Calc|Option 1'!BD246","v":134.20353014328228},{"$f":"'Calc|Option 1'!BE246","v":137.55861839686426},{"$f":"'Calc|Option 1'!BF246","v":140.99758385678584},{"$f":"'Calc|Option 1'!BG246","v":144.52252345320545},{"$f":"'Calc|Option 1'!BH246","v":148.13558653953558},{"$f":"'Calc|Option 1'!BI246","v":151.83897620302392},{"$f":"'Calc|Option 1'!BJ246","v":155.63495060809947},{"$f":"'Calc|Option 1'!BK246","v":159.5258243733019},{"$f":"'Calc|Option 1'!BL246","v":163.51396998263442},{"$f":"'Calc|Option 1'!BM246","v":167.60181923220023},{"$f":"'Calc|Option 1'!BN246","v":171.79186471300517},{"$f":"'Calc|Option 1'!BO246","v":176.08666133083025},{"$f":"'Calc|Option 1'!BP246","v":180.48882786410095},{"$f":"'Calc|Option 1'!BQ246","v":185.0010485607034},{"$f":"'Calc|Option 1'!BR246","v":189.62607477472096}]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$317","v":"N Probability"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K324:$BR324,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$318","v":"N Duration (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K325:$BR325,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$319","v":"N Energy at risk"},"Input|Costs&Benefits",{"$f":"'Input|Costs&Benefits'!$F$319","v":"MWh"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K326:$BR326,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$320","v":"N-1 Probability"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K327:$BR327,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$321","v":"N-1 Duration (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K328:$BR328,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$322","v":"N-1 Energy at risk"},"Input|Costs&Benefits",{"$f":"'Input|Costs&Benefits'!$F$319","v":"MWh"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K329:$BR329,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D267","v":"Energy Reliability (Value of unserved energy)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"(PRODUCT(K275:K277)+PRODUCT(K271:K273))*K269/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PRODUCT(AQ275:AQ277)+PRODUCT(AQ271:AQ273))*AQ269/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K281:BR281)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K279),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy Losses"]
[]
[null,null,null,"Energy Losses","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!D93","v":"Wholesale Electricity Price"},"Calc|Option 1",{"$f":"'Model Assumptions'!$F$92","v":"$000/MWh"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Calc|Option 1'!K264","v":9.5770662766386003E-2},{"$f":"'Calc|Option 1'!L264","v":9.8643782649377579E-2},{"$f":"'Calc|Option 1'!M264","v":0.101109877215612},{"$f":"'Calc|Option 1'!N264","v":0.10363762414600228},{"$f":"'Calc|Option 1'!O264","v":0.10622856474965231},{"$f":"'Calc|Option 1'!P264","v":0.10888427886839359},{"$f":"'Calc|Option 1'!Q264","v":0.11160638584010339},{"$f":"'Calc|Option 1'!R264","v":0.11439654548610594},{"$f":"'Calc|Option 1'!S264","v":0.11725645912325855},{"$f":"'Calc|Option 1'!T264","v":0.12018787060133998},{"$f":"'Calc|Option 1'!U264","v":0.12319256736637345},{"$f":"'Calc|Option 1'!V264","v":0.12627238155053278},{"$f":"'Calc|Option 1'!W264","v":0.12942919108929604},{"$f":"'Calc|Option 1'!X264","v":0.13266492086652842},{"$f":"'Calc|Option 1'!Y264","v":0.13598154388819159},{"$f":"'Calc|Option 1'!Z264","v":0.13938108248539632},{"$f":"'Calc|Option 1'!AA264","v":0.14286560954753116},{"$f":"'Calc|Option 1'!AB264","v":0.14643724978621941},{"$f":"'Calc|Option 1'!AC264","v":0.15009818103087488},{"$f":"'Calc|Option 1'!AD264","v":0.15385063555664671},{"$f":"'Calc|Option 1'!AE264","v":0.15769690144556284},{"$f":"'Calc|Option 1'!AF264","v":0.16163932398170186},{"$f":"'Calc|Option 1'!AG264","v":0.16568030708124437},{"$f":"'Calc|Option 1'!AH264","v":0.16982231475827544},{"$f":"'Calc|Option 1'!AI264","v":0.17406787262723228},{"$f":"'Calc|Option 1'!AJ264","v":0.17841956944291304},{"$f":"'Calc|Option 1'!AK264","v":0.18288005867898582},{"$f":"'Calc|Option 1'!AL264","v":0.18745206014596041},{"$f":"'Calc|Option 1'!AM264","v":0.1921383616496094},{"$f":"'Calc|Option 1'!AN264","v":0.19694182069084959},{"$f":"'Calc|Option 1'!AO264","v":0.20186536620812073},{"$f":"'Calc|Option 1'!AP264","v":0.20691200036332372},{"$f":"'Calc|Option 1'!AQ264","v":0.21208480037240679},{"$f":"'Calc|Option 1'!AR264","v":0.21738692038171686},{"$f":"'Calc|Option 1'!AS264","v":0.22282159339125976},{"$f":"'Calc|Option 1'!AT264","v":0.22839213322604118},{"$f":"'Calc|Option 1'!AU264","v":0.23410193655669212},{"$f":"'Calc|Option 1'!AV264","v":0.23995448497060937},{"$f":"'Calc|Option 1'!AW264","v":0.24595334709487454},{"$f":"'Calc|Option 1'!AX264","v":0.25210218077224633},{"$f":"'Calc|Option 1'!AY264","v":0.25840473529155245},{"$f":"'Calc|Option 1'!AZ264","v":0.26486485367384111},{"$f":"'Calc|Option 1'!BA264","v":0.27148647501568707},{"$f":"'Calc|Option 1'!BB264","v":0.27827363689107915},{"$f":"'Calc|Option 1'!BC264","v":0.28523047781335609},{"$f":"'Calc|Option 1'!BD264","v":0.29236123975868988},{"$f":"'Calc|Option 1'!BE264","v":0.29967027075265701},{"$f":"'Calc|Option 1'!BF264","v":0.30716202752147337},{"$f":"'Calc|Option 1'!BG264","v":0.31484107820951013},{"$f":"'Calc|Option 1'!BH264","v":0.3227121051647478},{"$f":"'Calc|Option 1'!BI264","v":0.3307799077938664},{"$f":"'Calc|Option 1'!BJ264","v":0.33904940548871298},{"$f":"'Calc|Option 1'!BK264","v":0.34752564062593072},{"$f":"'Calc|Option 1'!BL264","v":0.35621378164157885},{"$f":"'Calc|Option 1'!BM264","v":0.36511912618261821},{"$f":"'Calc|Option 1'!BN264","v":0.3742471043371835},{"$f":"'Calc|Option 1'!BO264","v":0.38360328194561299},{"$f":"'Calc|Option 1'!BP264","v":0.39319336399425325},{"$f":"'Calc|Option 1'!BQ264","v":0.40302319809410947},{"$f":"'Calc|Option 1'!BR264","v":0.41309877804646206}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$390","v":"Electricity consumption"},"Calc|Option 1",{"$f":"'Input|Costs&Benefits'!$F$390","v":"MWh"},"n/a","n/a",null,null,{"$f":"'Calc|Option 1'!K265","v":0},{"$f":"'Calc|Option 1'!L265","v":0},{"$f":"'Calc|Option 1'!M265","v":0},{"$f":"'Calc|Option 1'!N265","v":0},{"$f":"'Calc|Option 1'!O265","v":0},{"$f":"'Calc|Option 1'!P265","v":0},{"$f":"'Calc|Option 1'!Q265","v":0},{"$f":"'Calc|Option 1'!R265","v":0},{"$f":"'Calc|Option 1'!S265","v":0},{"$f":"'Calc|Option 1'!T265","v":0},{"$f":"'Calc|Option 1'!U265","v":0},{"$f":"'Calc|Option 1'!V265","v":0},{"$f":"'Calc|Option 1'!W265","v":0},{"$f":"'Calc|Option 1'!X265","v":0},{"$f":"'Calc|Option 1'!Y265","v":0},{"$f":"'Calc|Option 1'!Z265","v":0},{"$f":"'Calc|Option 1'!AA265","v":0},{"$f":"'Calc|Option 1'!AB265","v":0},{"$f":"'Calc|Option 1'!AC265","v":0},{"$f":"'Calc|Option 1'!AD265","v":0},{"$f":"'Calc|Option 1'!AE265","v":0},{"$f":"'Calc|Option 1'!AF265","v":0},{"$f":"'Calc|Option 1'!AG265","v":0},{"$f":"'Calc|Option 1'!AH265","v":0},{"$f":"'Calc|Option 1'!AI265","v":0},{"$f":"'Calc|Option 1'!AJ265","v":0},{"$f":"'Calc|Option 1'!AK265","v":0},{"$f":"'Calc|Option 1'!AL265","v":0},{"$f":"'Calc|Option 1'!AM265","v":0},{"$f":"'Calc|Option 1'!AN265","v":0},{"$f":"'Calc|Option 1'!AO265","v":0},{"$f":"'Calc|Option 1'!AP265","v":0},{"$f":"'Calc|Option 1'!AQ265","v":0},{"$f":"'Calc|Option 1'!AR265","v":0},{"$f":"'Calc|Option 1'!AS265","v":0},{"$f":"'Calc|Option 1'!AT265","v":0},{"$f":"'Calc|Option 1'!AU265","v":0},{"$f":"'Calc|Option 1'!AV265","v":0},{"$f":"'Calc|Option 1'!AW265","v":0},{"$f":"'Calc|Option 1'!AX265","v":0},{"$f":"'Calc|Option 1'!AY265","v":0},{"$f":"'Calc|Option 1'!AZ265","v":0},{"$f":"'Calc|Option 1'!BA265","v":0},{"$f":"'Calc|Option 1'!BB265","v":0},{"$f":"'Calc|Option 1'!BC265","v":0},{"$f":"'Calc|Option 1'!BD265","v":0},{"$f":"'Calc|Option 1'!BE265","v":0},{"$f":"'Calc|Option 1'!BF265","v":0},{"$f":"'Calc|Option 1'!BG265","v":0},{"$f":"'Calc|Option 1'!BH265","v":0},{"$f":"'Calc|Option 1'!BI265","v":0},{"$f":"'Calc|Option 1'!BJ265","v":0},{"$f":"'Calc|Option 1'!BK265","v":0},{"$f":"'Calc|Option 1'!BL265","v":0},{"$f":"'Calc|Option 1'!BM265","v":0},{"$f":"'Calc|Option 1'!BN265","v":0},{"$f":"'Calc|Option 1'!BO265","v":0},{"$f":"'Calc|Option 1'!BP265","v":0},{"$f":"'Calc|Option 1'!BQ265","v":0},{"$f":"'Calc|Option 1'!BR265","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$392","v":"Distribution Loss Factor (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K393:$BR393,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D285","v":"Energy Losses"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K288*K287*K289/(1-K289)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ288*AQ287*AQ289/(1-AQ289)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K293:BR293)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K291),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Summary of Cashflow - JEN"]
[]
[null,null,null,"NPV"]
[]
[null,null,null,"Summary of Cashflow - JEN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K301:BR301,$K$23:$BR$23)","v":0},{"$f":"-K189*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ189*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K302:BR302,$K$23:$BR$23)","v":0},{"$f":"-K190*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ190*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K303:BR303,$K$23:$BR$23)","v":0},{"$f":"-K235*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ235*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast Economic Benefit","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K304:BR304,$K$23:$BR$23)","v":0},{"$f":"K248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Cashflow - JEN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J301:J304)","v":0},{"$f":"SUM(K301:K304)","v":0},{"$f":"SUM(L301:L304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J308","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K306:BR306)-J306,6)=0,0,1)","v":0}]
[]
[null,null,null,"Incremental Cashflow","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Incremental forecast opex (ongoing)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K312:BR312,$K$23:$BR$23)","v":0},{"$f":"K301-'Calc|Option 1'!K278","v":0},{"$f":"L301-'Calc|Option 1'!L278","v":0},{"$f":"M301-'Calc|Option 1'!M278","v":0},{"$f":"N301-'Calc|Option 1'!N278","v":0},{"$f":"O301-'Calc|Option 1'!O278","v":0},{"$f":"P301-'Calc|Option 1'!P278","v":0},{"$f":"Q301-'Calc|Option 1'!Q278","v":0},{"$f":"R301-'Calc|Option 1'!R278","v":0},{"$f":"S301-'Calc|Option 1'!S278","v":0},{"$f":"T301-'Calc|Option 1'!T278","v":0},{"$f":"U301-'Calc|Option 1'!U278","v":0},{"$f":"V301-'Calc|Option 1'!V278","v":0},{"$f":"W301-'Calc|Option 1'!W278","v":0},{"$f":"X301-'Calc|Option 1'!X278","v":0},{"$f":"Y301-'Calc|Option 1'!Y278","v":0},{"$f":"Z301-'Calc|Option 1'!Z278","v":0},{"$f":"AA301-'Calc|Option 1'!AA278","v":0},{"$f":"AB301-'Calc|Option 1'!AB278","v":0},{"$f":"AC301-'Calc|Option 1'!AC278","v":0},{"$f":"AD301-'Calc|Option 1'!AD278","v":0},{"$f":"AE301-'Calc|Option 1'!AE278","v":0},{"$f":"AF301-'Calc|Option 1'!AF278","v":0},{"$f":"AG301-'Calc|Option 1'!AG278","v":0},{"$f":"AH301-'Calc|Option 1'!AH278","v":0},{"$f":"AI301-'Calc|Option 1'!AI278","v":0},{"$f":"AJ301-'Calc|Option 1'!AJ278","v":0},{"$f":"AK301-'Calc|Option 1'!AK278","v":0},{"$f":"AL301-'Calc|Option 1'!AL278","v":0},{"$f":"AM301-'Calc|Option 1'!AM278","v":0},{"$f":"AN301-'Calc|Option 1'!AN278","v":0},{"$f":"AO301-'Calc|Option 1'!AO278","v":0},{"$f":"AP301-'Calc|Option 1'!AP278","v":0},{"$f":"AQ301-'Calc|Option 1'!AQ278","v":0},{"$f":"AR301-'Calc|Option 1'!AR278","v":0},{"$f":"AS301-'Calc|Option 1'!AS278","v":0},{"$f":"AT301-'Calc|Option 1'!AT278","v":0},{"$f":"AU301-'Calc|Option 1'!AU278","v":0},{"$f":"AV301-'Calc|Option 1'!AV278","v":0},{"$f":"AW301-'Calc|Option 1'!AW278","v":0},{"$f":"AX301-'Calc|Option 1'!AX278","v":0},{"$f":"AY301-'Calc|Option 1'!AY278","v":0},{"$f":"AZ301-'Calc|Option 1'!AZ278","v":0},{"$f":"BA301-'Calc|Option 1'!BA278","v":0},{"$f":"BB301-'Calc|Option 1'!BB278","v":0},{"$f":"BC301-'Calc|Option 1'!BC278","v":0},{"$f":"BD301-'Calc|Option 1'!BD278","v":0},{"$f":"BE301-'Calc|Option 1'!BE278","v":0},{"$f":"BF301-'Calc|Option 1'!BF278","v":0},{"$f":"BG301-'Calc|Option 1'!BG278","v":0},{"$f":"BH301-'Calc|Option 1'!BH278","v":0},{"$f":"BI301-'Calc|Option 1'!BI278","v":0},{"$f":"BJ301-'Calc|Option 1'!BJ278","v":0},{"$f":"BK301-'Calc|Option 1'!BK278","v":0},{"$f":"BL301-'Calc|Option 1'!BL278","v":0},{"$f":"BM301-'Calc|Option 1'!BM278","v":0},{"$f":"BN301-'Calc|Option 1'!BN278","v":0},{"$f":"BO301-'Calc|Option 1'!BO278","v":0},{"$f":"BP301-'Calc|Option 1'!BP278","v":0},{"$f":"BQ301-'Calc|Option 1'!BQ278","v":0},{"$f":"BR301-'Calc|Option 1'!BR278","v":0}]
[null,null,null,"Incremental forecast opex (one-off)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K313:BR313,$K$23:$BR$23)","v":0},{"$f":"K302-'Calc|Option 1'!K279","v":0},{"$f":"L302-'Calc|Option 1'!L279","v":0},{"$f":"M302-'Calc|Option 1'!M279","v":0},{"$f":"N302-'Calc|Option 1'!N279","v":0},{"$f":"O302-'Calc|Option 1'!O279","v":0},{"$f":"P302-'Calc|Option 1'!P279","v":0},{"$f":"Q302-'Calc|Option 1'!Q279","v":0},{"$f":"R302-'Calc|Option 1'!R279","v":0},{"$f":"S302-'Calc|Option 1'!S279","v":0},{"$f":"T302-'Calc|Option 1'!T279","v":0},{"$f":"U302-'Calc|Option 1'!U279","v":0},{"$f":"V302-'Calc|Option 1'!V279","v":0},{"$f":"W302-'Calc|Option 1'!W279","v":0},{"$f":"X302-'Calc|Option 1'!X279","v":0},{"$f":"Y302-'Calc|Option 1'!Y279","v":0},{"$f":"Z302-'Calc|Option 1'!Z279","v":0},{"$f":"AA302-'Calc|Option 1'!AA279","v":0},{"$f":"AB302-'Calc|Option 1'!AB279","v":0},{"$f":"AC302-'Calc|Option 1'!AC279","v":0},{"$f":"AD302-'Calc|Option 1'!AD279","v":0},{"$f":"AE302-'Calc|Option 1'!AE279","v":0},{"$f":"AF302-'Calc|Option 1'!AF279","v":0},{"$f":"AG302-'Calc|Option 1'!AG279","v":0},{"$f":"AH302-'Calc|Option 1'!AH279","v":0},{"$f":"AI302-'Calc|Option 1'!AI279","v":0},{"$f":"AJ302-'Calc|Option 1'!AJ279","v":0},{"$f":"AK302-'Calc|Option 1'!AK279","v":0},{"$f":"AL302-'Calc|Option 1'!AL279","v":0},{"$f":"AM302-'Calc|Option 1'!AM279","v":0},{"$f":"AN302-'Calc|Option 1'!AN279","v":0},{"$f":"AO302-'Calc|Option 1'!AO279","v":0},{"$f":"AP302-'Calc|Option 1'!AP279","v":0},{"$f":"AQ302-'Calc|Option 1'!AQ279","v":0},{"$f":"AR302-'Calc|Option 1'!AR279","v":0},{"$f":"AS302-'Calc|Option 1'!AS279","v":0},{"$f":"AT302-'Calc|Option 1'!AT279","v":0},{"$f":"AU302-'Calc|Option 1'!AU279","v":0},{"$f":"AV302-'Calc|Option 1'!AV279","v":0},{"$f":"AW302-'Calc|Option 1'!AW279","v":0},{"$f":"AX302-'Calc|Option 1'!AX279","v":0},{"$f":"AY302-'Calc|Option 1'!AY279","v":0},{"$f":"AZ302-'Calc|Option 1'!AZ279","v":0},{"$f":"BA302-'Calc|Option 1'!BA279","v":0},{"$f":"BB302-'Calc|Option 1'!BB279","v":0},{"$f":"BC302-'Calc|Option 1'!BC279","v":0},{"$f":"BD302-'Calc|Option 1'!BD279","v":0},{"$f":"BE302-'Calc|Option 1'!BE279","v":0},{"$f":"BF302-'Calc|Option 1'!BF279","v":0},{"$f":"BG302-'Calc|Option 1'!BG279","v":0},{"$f":"BH302-'Calc|Option 1'!BH279","v":0},{"$f":"BI302-'Calc|Option 1'!BI279","v":0},{"$f":"BJ302-'Calc|Option 1'!BJ279","v":0},{"$f":"BK302-'Calc|Option 1'!BK279","v":0},{"$f":"BL302-'Calc|Option 1'!BL279","v":0},{"$f":"BM302-'Calc|Option 1'!BM279","v":0},{"$f":"BN302-'Calc|Option 1'!BN279","v":0},{"$f":"BO302-'Calc|Option 1'!BO279","v":0},{"$f":"BP302-'Calc|Option 1'!BP279","v":0},{"$f":"BQ302-'Calc|Option 1'!BQ279","v":0},{"$f":"BR302-'Calc|Option 1'!BR279","v":0}]
[null,null,null,"Incremental forecast net capex","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K314:BR314,$K$23:$BR$23)","v":0},{"$f":"K303-'Calc|Option 1'!K280","v":0},{"$f":"L303-'Calc|Option 1'!L280","v":0},{"$f":"M303-'Calc|Option 1'!M280","v":0},{"$f":"N303-'Calc|Option 1'!N280","v":0},{"$f":"O303-'Calc|Option 1'!O280","v":0},{"$f":"P303-'Calc|Option 1'!P280","v":0},{"$f":"Q303-'Calc|Option 1'!Q280","v":0},{"$f":"R303-'Calc|Option 1'!R280","v":0},{"$f":"S303-'Calc|Option 1'!S280","v":0},{"$f":"T303-'Calc|Option 1'!T280","v":0},{"$f":"U303-'Calc|Option 1'!U280","v":0},{"$f":"V303-'Calc|Option 1'!V280","v":0},{"$f":"W303-'Calc|Option 1'!W280","v":0},{"$f":"X303-'Calc|Option 1'!X280","v":0},{"$f":"Y303-'Calc|Option 1'!Y280","v":0},{"$f":"Z303-'Calc|Option 1'!Z280","v":0},{"$f":"AA303-'Calc|Option 1'!AA280","v":0},{"$f":"AB303-'Calc|Option 1'!AB280","v":0},{"$f":"AC303-'Calc|Option 1'!AC280","v":0},{"$f":"AD303-'Calc|Option 1'!AD280","v":0},{"$f":"AE303-'Calc|Option 1'!AE280","v":0},{"$f":"AF303-'Calc|Option 1'!AF280","v":0},{"$f":"AG303-'Calc|Option 1'!AG280","v":0},{"$f":"AH303-'Calc|Option 1'!AH280","v":0},{"$f":"AI303-'Calc|Option 1'!AI280","v":0},{"$f":"AJ303-'Calc|Option 1'!AJ280","v":0},{"$f":"AK303-'Calc|Option 1'!AK280","v":0},{"$f":"AL303-'Calc|Option 1'!AL280","v":0},{"$f":"AM303-'Calc|Option 1'!AM280","v":0},{"$f":"AN303-'Calc|Option 1'!AN280","v":0},{"$f":"AO303-'Calc|Option 1'!AO280","v":0},{"$f":"AP303-'Calc|Option 1'!AP280","v":0},{"$f":"AQ303-'Calc|Option 1'!AQ280","v":0},{"$f":"AR303-'Calc|Option 1'!AR280","v":0},{"$f":"AS303-'Calc|Option 1'!AS280","v":0},{"$f":"AT303-'Calc|Option 1'!AT280","v":0},{"$f":"AU303-'Calc|Option 1'!AU280","v":0},{"$f":"AV303-'Calc|Option 1'!AV280","v":0},{"$f":"AW303-'Calc|Option 1'!AW280","v":0},{"$f":"AX303-'Calc|Option 1'!AX280","v":0},{"$f":"AY303-'Calc|Option 1'!AY280","v":0},{"$f":"AZ303-'Calc|Option 1'!AZ280","v":0},{"$f":"BA303-'Calc|Option 1'!BA280","v":0},{"$f":"BB303-'Calc|Option 1'!BB280","v":0},{"$f":"BC303-'Calc|Option 1'!BC280","v":0},{"$f":"BD303-'Calc|Option 1'!BD280","v":0},{"$f":"BE303-'Calc|Option 1'!BE280","v":0},{"$f":"BF303-'Calc|Option 1'!BF280","v":0},{"$f":"BG303-'Calc|Option 1'!BG280","v":0},{"$f":"BH303-'Calc|Option 1'!BH280","v":0},{"$f":"BI303-'Calc|Option 1'!BI280","v":0},{"$f":"BJ303-'Calc|Option 1'!BJ280","v":0},{"$f":"BK303-'Calc|Option 1'!BK280","v":0},{"$f":"BL303-'Calc|Option 1'!BL280","v":0},{"$f":"BM303-'Calc|Option 1'!BM280","v":0},{"$f":"BN303-'Calc|Option 1'!BN280","v":0},{"$f":"BO303-'Calc|Option 1'!BO280","v":0},{"$f":"BP303-'Calc|Option 1'!BP280","v":0},{"$f":"BQ303-'Calc|Option 1'!BQ280","v":0},{"$f":"BR303-'Calc|Option 1'!BR280","v":0}]
[null,null,null,"Incremental forecast Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K315:BR315,$K$23:$BR$23)","v":0},{"$f":"K304-'Calc|Option 1'!K281","v":0},{"$f":"L304-'Calc|Option 1'!L281","v":0},{"$f":"M304-'Calc|Option 1'!M281","v":0},{"$f":"N304-'Calc|Option 1'!N281","v":0},{"$f":"O304-'Calc|Option 1'!O281","v":0},{"$f":"P304-'Calc|Option 1'!P281","v":0},{"$f":"Q304-'Calc|Option 1'!Q281","v":0},{"$f":"R304-'Calc|Option 1'!R281","v":0},{"$f":"S304-'Calc|Option 1'!S281","v":0},{"$f":"T304-'Calc|Option 1'!T281","v":0},{"$f":"U304-'Calc|Option 1'!U281","v":0},{"$f":"V304-'Calc|Option 1'!V281","v":0},{"$f":"W304-'Calc|Option 1'!W281","v":0},{"$f":"X304-'Calc|Option 1'!X281","v":0},{"$f":"Y304-'Calc|Option 1'!Y281","v":0},{"$f":"Z304-'Calc|Option 1'!Z281","v":0},{"$f":"AA304-'Calc|Option 1'!AA281","v":0},{"$f":"AB304-'Calc|Option 1'!AB281","v":0},{"$f":"AC304-'Calc|Option 1'!AC281","v":0},{"$f":"AD304-'Calc|Option 1'!AD281","v":0},{"$f":"AE304-'Calc|Option 1'!AE281","v":0},{"$f":"AF304-'Calc|Option 1'!AF281","v":0},{"$f":"AG304-'Calc|Option 1'!AG281","v":0},{"$f":"AH304-'Calc|Option 1'!AH281","v":0},{"$f":"AI304-'Calc|Option 1'!AI281","v":0},{"$f":"AJ304-'Calc|Option 1'!AJ281","v":0},{"$f":"AK304-'Calc|Option 1'!AK281","v":0},{"$f":"AL304-'Calc|Option 1'!AL281","v":0},{"$f":"AM304-'Calc|Option 1'!AM281","v":0},{"$f":"AN304-'Calc|Option 1'!AN281","v":0},{"$f":"AO304-'Calc|Option 1'!AO281","v":0},{"$f":"AP304-'Calc|Option 1'!AP281","v":0},{"$f":"AQ304-'Calc|Option 1'!AQ281","v":0},{"$f":"AR304-'Calc|Option 1'!AR281","v":0},{"$f":"AS304-'Calc|Option 1'!AS281","v":0},{"$f":"AT304-'Calc|Option 1'!AT281","v":0},{"$f":"AU304-'Calc|Option 1'!AU281","v":0},{"$f":"AV304-'Calc|Option 1'!AV281","v":0},{"$f":"AW304-'Calc|Option 1'!AW281","v":0},{"$f":"AX304-'Calc|Option 1'!AX281","v":0},{"$f":"AY304-'Calc|Option 1'!AY281","v":0},{"$f":"AZ304-'Calc|Option 1'!AZ281","v":0},{"$f":"BA304-'Calc|Option 1'!BA281","v":0},{"$f":"BB304-'Calc|Option 1'!BB281","v":0},{"$f":"BC304-'Calc|Option 1'!BC281","v":0},{"$f":"BD304-'Calc|Option 1'!BD281","v":0},{"$f":"BE304-'Calc|Option 1'!BE281","v":0},{"$f":"BF304-'Calc|Option 1'!BF281","v":0},{"$f":"BG304-'Calc|Option 1'!BG281","v":0},{"$f":"BH304-'Calc|Option 1'!BH281","v":0},{"$f":"BI304-'Calc|Option 1'!BI281","v":0},{"$f":"BJ304-'Calc|Option 1'!BJ281","v":0},{"$f":"BK304-'Calc|Option 1'!BK281","v":0},{"$f":"BL304-'Calc|Option 1'!BL281","v":0},{"$f":"BM304-'Calc|Option 1'!BM281","v":0},{"$f":"BN304-'Calc|Option 1'!BN281","v":0},{"$f":"BO304-'Calc|Option 1'!BO281","v":0},{"$f":"BP304-'Calc|Option 1'!BP281","v":0},{"$f":"BQ304-'Calc|Option 1'!BQ281","v":0},{"$f":"BR304-'Calc|Option 1'!BR281","v":0}]
[]
[null,null,null,"Net Incremental Economic Benefit Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J312:J315)","v":0},{"$f":"SUM(K312:K315)","v":0},{"$f":"SUM(L312:L315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J319","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K317:BR317)-J317,6)=0,0,1)","v":0}]
[]
[null,null,"Scenarios - JEN"]
[]
[null,null,null,"| Economic Benefits overestimate"]
[]
[null,null,null,"Summary of Cashflow - JEN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast incremental cost","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K327:BR327,$K$23:$BR$23)","v":0},{"$f":"SUM(K312:K314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ312:AQ314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast incremental Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K328:BR328,$K$23:$BR$23)","v":0},{"$f":"K315*(1-Cust_Ben_over)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ315*(1-Cust_Ben_over)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Incremental Cashflow - JEN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J327:J328)","v":0},{"$f":"SUM(K327:K328)","v":0},{"$f":"SUM(L327:L328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J332","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K330:BR330)-J330,6)=0,0,1)","v":0}]
[]
[null,"Calc | Summary"]
[]
[null,null,"Forecast Costs and Benefits"]
[]
[null,null,null,"Regulated | Forecast costs and benefits"]
[]
[null,null,null,"Forecast Costs and Benefits (Regulated)","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K144+K301","v":-869.92541209594151},-911.47802706763321,-936.04097644380977,-961.44610947909473,-987.02292072091814,-1013.3127614834631,-1040.3361750551658,-1068.1327428528664,-1096.7067200136578,-1126.0999168577277,-1156.3368882282518,-1187.442941013132,-1219.4233001662551,-1252.3460397213921,-1286.1966027614581,-1321.0243602609826,-1356.8817222878752,-1393.7771060164587,-1431.7417715261886,-1470.8327299707119,-1511.0596349372561,-1552.4828055454611,-1595.1128191278433,-1639.0134971472032,-1684.2244657046836,-1730.8153582578645,-1778.7715669348183,0,0,0,0,0,{"$f":"AQ144+AQ301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K145+K302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ145+AQ302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K146+K303","v":-203.46989949375805},-202.97783130184442,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316583,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316588,-202.48456731316583,-202.48456731316585,-202.48456731316583,-202.48456731316585,-202.48456731316588,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316585,-202.48456731316585,0,0,0,0,{"$f":"AQ146+AQ303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Forecast Economic Benefit","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K147+K304","v":-288.33038738274104},-320.11892414150884,-350.48662202858702,-377.04007221119286,-410.28826312098062,-450.12750451398875,-512.98378113137755,-573.1836353032113,-641.63424386464646,-718.83018611007094,-799.42534768109181,-905.21031287386484,-999.71148590713153,-1098.2864468640246,-1207.6148279646025,-1321.6558165086376,-1447.3740477434558,-1585.473954940868,-1736.6690929866379,-1894.3338963622903,-2073.7808004494277,-2268.6304146216985,-2479.7577770626576,-2708.0234123130595,-2962.6642701923161,-3236.7206930376774,-3548.7382318725236,-64.339541562825517,0,0,0,0,{"$f":"AQ147+AQ304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D340&\" (for presentation)\"","v":"Forecast Costs and Benefits (Regulated) (for presentation)"},"Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D342","v":"Forecast opex (ongoing)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K342/(1+K$12)^CF_End_Yr","v":-855.09002978853755},-898.1059864731651,-924.5553761103323,-949.64877791610354,-974.91175136757249,-1000.879005179943,-1027.5708305672158,-1055.0263232662817,-1083.2496862019848,-1112.2822166650199,-1142.1481682007329,-1172.8725371713035,-1204.4604844183268,-1236.9792486797216,-1270.4144516576475,-1304.8148585248628,-1340.2322362566035,-1376.6748987450692,-1414.1737224959313,-1452.7850191129862,-1492.5183237300523,-1533.4332153268417,-1575.5401414477346,-1618.9021404404405,-1663.5583521778578,-1709.5775556869557,-1756.9453223402868,0,0,0,0,0,{"$f":"AQ342/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D343","v":"Forecast opex (one-off)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K343/(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ343/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D344","v":"Forecast net capex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K344/(1+K$12)^CF_End_Yr","v":-200},-200.00000000000003,-200,-200,-200,-199.99999999999997,-200,-200,-200,-200,-200,-200,-200,-200,-200.00000000000003,-199.99999999999997,-200,-199.99999999999997,-200,-200.00000000000003,-200,-200,-200,-200,-200,-200,-200,-200,0,0,0,0,{"$f":"AQ344/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"$D$346","v":"Forecast Economic Benefit"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K346/(1+K$12)^CF_End_Yr","v":-283.41330889740408},-315.422548451083,-346.18600980737347,-372.4136384458937,-405.25386064254695,-444.60425847448852,-506.68926322467695,-566.15044090418644,-633.76113288899171,-710.00984978604993,-789.61607621650285,-894.10301721795145,-987.44462274101306,-1084.810029166714,-1192.7969069335404,-1305.4385665496609,-1429.6141843787277,-1566.0195500121733,-1715.3594627295008,-1871.0896553735706,-2048.3346735675764,-2240.7934043812816,-2449.3301489267819,-2674.794872761624,-2926.3111846052075,-3197.0048246014858,-3505.193782382426,-63.550069436469165,0,0,0,0,{"$f":"AQ346/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"NPV (Regulated)"]
[]
[null,null,null,"NPV of Cashflow (Regulated)","Source","Unit","Basis","Timing",null,"NPV"]
[]
[null,null,null,"NPV of Incremental forecast opex (ongoing)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J155+J312","v":3448.5886510223495}]
[null,null,null,"NPV of Incremental forecast opex (one-off)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J156+J313","v":0}]
[null,null,null,"NPV of Incremental forecast net capex","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J157+J314","v":-3074.4609240669765}]
[null,null,null,"NPV of Incremental forecast Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J158+J315","v":1873.830648818034}]
[]
[null,null,null,"NPV of net incremental Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"SUM(J360:J363)","v":2247.9583757734072}]
[]
[{"$f":"J367","v":0},null,null,"Check - total matches above",null,null,null,null,null,{"$f":"IF(ROUND(J160+J317-J365,6)=0,0,1)","v":0}]
[]
[null,null,"Scenarios - Summary"]
[]
[null,null,null,"| Economic Benefits overestimate"]
[]
[null,null,null,"NPV of Cashflow","Source","Unit","Basis","Timing",null,"NPV"]
[]
[null,null,null,"NPV Forecast incremental cost","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J170+J327","v":374.1277269553741}]
[null,null,null,"NPV Forecast incremental Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J171+J328","v":1686.4475839362306}]
[]
[null,null,null,"NPV of Incremental Net Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"SUM(J375:J376)","v":2060.5753108916047}]
[]
[{"$f":"J380","v":0},null,null,"Check - total matches above",null,null,null,null,null,{"$f":"IF(ROUND(J378-J173-J330,6)=0,0,1)","v":0}]
[]
[]
[null,"End"]

{"sheet":"Calc|Option 3","index":4,"n_rows":383,"n_cols":70,"rows_kept":383,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"Model_Name","v":"Costs and Benefits Analysis Model"},null,null,null,"Section Check:",{"$f":"IF(COUNTA($A$8:$A$383)=COUNTIF($A$8:$A$383,0),\"Ok\",\"Check\")","v":"Ok"},null,null,"Overall Check:",{"$f":"Overall_Check","v":"Ok"},null,"Legend:","Input","Internal","Select","Calculation"]
[null,null,null,{"$f":"RIGHT(CELL(\"filename\",D1),LEN(CELL(\"filename\",D1))-FIND(\"]\",CELL(\"filename\",D1)))","v":"Calc|Option 3"}]
[null,null,null,{"$f":"'Output|Options Summary (Annual)'!D15","v":"Option 3 - Replace cast irons mains with plastic mains and maintain network pressure of 7kpa"},null,null,null,null,null,"Count",{"$f":"'Calc|Option 1'!K3","v":1},{"$f":"'Calc|Option 1'!L3","v":2},{"$f":"'Calc|Option 1'!M3","v":3},{"$f":"'Calc|Option 1'!N3","v":4},{"$f":"'Calc|Option 1'!O3","v":5},{"$f":"'Calc|Option 1'!P3","v":6},{"$f":"'Calc|Option 1'!Q3","v":7},{"$f":"'Calc|Option 1'!R3","v":8},{"$f":"'Calc|Option 1'!S3","v":9},{"$f":"'Calc|Option 1'!T3","v":10},{"$f":"'Calc|Option 1'!U3","v":11},{"$f":"'Calc|Option 1'!V3","v":12},{"$f":"'Calc|Option 1'!W3","v":13},{"$f":"'Calc|Option 1'!X3","v":14},{"$f":"'Calc|Option 1'!Y3","v":15},{"$f":"'Calc|Option 1'!Z3","v":16},{"$f":"'Calc|Option 1'!AA3","v":17},{"$f":"'Calc|Option 1'!AB3","v":18},{"$f":"'Calc|Option 1'!AC3","v":19},{"$f":"'Calc|Option 1'!AD3","v":20},{"$f":"'Calc|Option 1'!AE3","v":21},{"$f":"'Calc|Option 1'!AF3","v":22},{"$f":"'Calc|Option 1'!AG3","v":23},{"$f":"'Calc|Option 1'!AH3","v":24},{"$f":"'Calc|Option 1'!AI3","v":25},{"$f":"'Calc|Option 1'!AJ3","v":26},{"$f":"'Calc|Option 1'!AK3","v":27},{"$f":"'Calc|Option 1'!AL3","v":28},{"$f":"'Calc|Option 1'!AM3","v":29},{"$f":"'Calc|Option 1'!AN3","v":30},{"$f":"'Calc|Option 1'!AO3","v":31},{"$f":"'Calc|Option 1'!AP3","v":32},{"$f":"'Calc|Option 1'!AQ3","v":33},{"$f":"'Calc|Option 1'!AR3","v":34},{"$f":"'Calc|Option 1'!AS3","v":35},{"$f":"'Calc|Option 1'!AT3","v":36},{"$f":"'Calc|Option 1'!AU3","v":37},{"$f":"'Calc|Option 1'!AV3","v":38},{"$f":"'Calc|Option 1'!AW3","v":39},{"$f":"'Calc|Option 1'!AX3","v":40},{"$f":"'Calc|Option 1'!AY3","v":41},{"$f":"'Calc|Option 1'!AZ3","v":42},{"$f":"'Calc|Option 1'!BA3","v":43},{"$f":"'Calc|Option 1'!BB3","v":44},{"$f":"'Calc|Option 1'!BC3","v":45},{"$f":"'Calc|Option 1'!BD3","v":46},{"$f":"'Calc|Option 1'!BE3","v":47},{"$f":"'Calc|Option 1'!BF3","v":48},{"$f":"'Calc|Option 1'!BG3","v":49},{"$f":"'Calc|Option 1'!BH3","v":50},{"$f":"'Calc|Option 1'!BI3","v":51},{"$f":"'Calc|Option 1'!BJ3","v":52},{"$f":"'Calc|Option 1'!BK3","v":53},{"$f":"'Calc|Option 1'!BL3","v":54},{"$f":"'Calc|Option 1'!BM3","v":55},{"$f":"'Calc|Option 1'!BN3","v":56},{"$f":"'Calc|Option 1'!BO3","v":57},{"$f":"'Calc|Option 1'!BP3","v":58},{"$f":"'Calc|Option 1'!BQ3","v":59},{"$f":"'Calc|Option 1'!BR3","v":60}]
[null,null,null,{"$f":"Option_3","v":"Option 3"},"Source","Unit","Basis","Timing",null,"Year",{"$f":"'Calc|Option 1'!K4","v":2024},{"$f":"'Calc|Option 1'!L4","v":2025},{"$f":"'Calc|Option 1'!M4","v":2026},{"$f":"'Calc|Option 1'!N4","v":2027},{"$f":"'Calc|Option 1'!O4","v":2028},{"$f":"'Calc|Option 1'!P4","v":2029},{"$f":"'Calc|Option 1'!Q4","v":2030},{"$f":"'Calc|Option 1'!R4","v":2031},{"$f":"'Calc|Option 1'!S4","v":2032},{"$f":"'Calc|Option 1'!T4","v":2033},{"$f":"'Calc|Option 1'!U4","v":2034},{"$f":"'Calc|Option 1'!V4","v":2035},{"$f":"'Calc|Option 1'!W4","v":2036},{"$f":"'Calc|Option 1'!X4","v":2037},{"$f":"'Calc|Option 1'!Y4","v":2038},{"$f":"'Calc|Option 1'!Z4","v":2039},{"$f":"'Calc|Option 1'!AA4","v":2040},{"$f":"'Calc|Option 1'!AB4","v":2041},{"$f":"'Calc|Option 1'!AC4","v":2042},{"$f":"'Calc|Option 1'!AD4","v":2043},{"$f":"'Calc|Option 1'!AE4","v":2044},{"$f":"'Calc|Option 1'!AF4","v":2045},{"$f":"'Calc|Option 1'!AG4","v":2046},{"$f":"'Calc|Option 1'!AH4","v":2047},{"$f":"'Calc|Option 1'!AI4","v":2048},{"$f":"'Calc|Option 1'!AJ4","v":2049},{"$f":"'Calc|Option 1'!AK4","v":2050},{"$f":"'Calc|Option 1'!AL4","v":2051},{"$f":"'Calc|Option 1'!AM4","v":2052},{"$f":"'Calc|Option 1'!AN4","v":2053},{"$f":"'Calc|Option 1'!AO4","v":2054},{"$f":"'Calc|Option 1'!AP4","v":2055},{"$f":"'Calc|Option 1'!AQ4","v":2056},{"$f":"'Calc|Option 1'!AR4","v":2057},{"$f":"'Calc|Option 1'!AS4","v":2058},{"$f":"'Calc|Option 1'!AT4","v":2059},{"$f":"'Calc|Option 1'!AU4","v":2060},{"$f":"'Calc|Option 1'!AV4","v":2061},{"$f":"'Calc|Option 1'!AW4","v":2062},{"$f":"'Calc|Option 1'!AX4","v":2063},{"$f":"'Calc|Option 1'!AY4","v":2064},{"$f":"'Calc|Option 1'!AZ4","v":2065},{"$f":"'Calc|Option 1'!BA4","v":2066},{"$f":"'Calc|Option 1'!BB4","v":2067},{"$f":"'Calc|Option 1'!BC4","v":2068},{"$f":"'Calc|Option 1'!BD4","v":2069},{"$f":"'Calc|Option 1'!BE4","v":2070},{"$f":"'Calc|Option 1'!BF4","v":2071},{"$f":"'Calc|Option 1'!BG4","v":2072},{"$f":"'Calc|Option 1'!BH4","v":2073},{"$f":"'Calc|Option 1'!BI4","v":2074},{"$f":"'Calc|Option 1'!BJ4","v":2075},{"$f":"'Calc|Option 1'!BK4","v":2076},{"$f":"'Calc|Option 1'!BL4","v":2077},{"$f":"'Calc|Option 1'!BM4","v":2078},{"$f":"'Calc|Option 1'!BN4","v":2079},{"$f":"'Calc|Option 1'!BO4","v":2080},{"$f":"'Calc|Option 1'!BP4","v":2081},{"$f":"'Calc|Option 1'!BQ4","v":2082},{"$f":"'Calc|Option 1'!BR4","v":2083}]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Calc | Economic Assumptions"]
[]
[null,null,null,"Escalation","Source","Unit","Basis","Timing",null,null,{"$f":"\"FY\"&RIGHT(K$4,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AQ$4,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Inflation Rate","Calc|Option 1",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},"n/a",null,null,{"$f":"'Calc|Option 1'!K12","v":3.5000000000000003E-2},{"$f":"'Calc|Option 1'!L12","v":0.03},{"$f":"'Calc|Option 1'!M12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!N12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!O12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!P12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!Q12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!R12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!S12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!T12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!U12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!V12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!W12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!X12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!Y12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!Z12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AA12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AB12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AC12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AD12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AE12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AF12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AG12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AH12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AI12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AJ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AK12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AL12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AM12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AN12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AO12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AP12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AQ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AR12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AS12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AT12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AU12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AV12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AW12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AX12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AY12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AZ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BA12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BB12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BC12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BD12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BE12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BF12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BG12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BH12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BI12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BJ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BK12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BL12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BM12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BN12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BO12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BP12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BQ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BR12","v":2.5000000000000001E-2}]
[null,null,null,{"$f":"\"Inflation Index (Real \"&Start_Year&\" to Nominal Mid-year)\"","v":"Inflation Index (Real 2024 to Nominal Mid-year)"},"Calculated",{"$f":"index","v":"Index"},"n/a","n/a",null,null,{"$f":"1/(1+K12)^CF_End_Yr","v":0.98294637436598087},{"$f":"K13*(1+K12)^CF_End_Yr*(1+L12)^CF_End_Yr","v":1.014889156509222},1.0427955216628042,1.0688654097043739,1.0955870449469831,1.1229767210706574,1.1510511390974234,1.1798274175748587,1.2093231030142297,1.2395561805895852,1.2705450851043245,1.3023087122319323,1.3348664300377302,1.3682380907886731,1.4024440430583895,1.4375051441348488,1.4734427727382196,1.5102788420566746,1.5480358131080911,1.5867367084357931,1.6264051261466874,1.6670652543003541,1.7087418856578624,1.7514604327993086,1.7952469436192908,1.8401281172097728,1.8861313201400167,1.9332846031435167,1.9816167182221041,2.0311571361776561,2.0819360645820968,2.1339844661966487,2.1873340778515646,{"$f":"AQ13*(1+AQ12)^CF_End_Yr*(1+AR12)^CF_End_Yr","v":2.242017429797853},2.2980678655427988,2.3555195621813683,2.4144075512359016,2.4747677400167984,2.5366369335172179,2.6000528568551475,2.6650541782765256,2.7316805327334377,2.7999725460517726,2.8699718597030661,2.941721156195642,3.015264185100532,3.0906457897280442,3.1679119344712445,3.247109732833025,3.3282874761538497,3.4114946630576952,3.4967820296341365,3.5842015803749887,3.6738066198843624,3.7656517853814702,3.8597930800160056,3.9562879070164048,4.0551951046918138,4.1565749823091078,4.2604893568668345]
[null,null,null,{"$f":"\"Inflation Index (Nominal Mid-year to Real \"&Start_Year&\" )\"","v":"Inflation Index (Nominal Mid-year to Real 2024 )"},"Calculated",{"$f":"index","v":"Index"},"n/a","n/a",null,null,{"$f":"1/K13","v":1.0173494974687902},{"$f":"1/L13","v":0.98532927816429317},0.95896077344620356,0.93557148628897935,0.91275266955022394,0.89049040931729184,0.86877113104126069,0.84758159125976673,0.82690886952172393,0.80674036050899911,0.78706376635024322,0.76786708912218871,0.74913862353384286,0.73086694978911526,0.71304092662352725,0.69564968451075848,0.67868261903488658,0.66212938442427971,0.64597988724319988,0.6302242802372684,0.61485295632904247,0.59985654276004163,0.58522589537565051,0.5709520930494153,0.55702643224333215,0.54344042170081197,0.53018577726908489,0.51725441684788787,0.50463845546135411,0.49233020045010173,0.48032214678058721,0.46860697246886568,0.45717753411596657,0.44602686255216267,0.43514815858747585,0.42453478886583024,0.41418028182032229,0.40407832372714381,0.39422275485575015,0.38460756571292709,0.37522689337846554,0.36607501793021041,0.35714635895630298,0.34843547215249082,0.33993704600243019,0.33164589853895637,0.32355697418434781,0.31566534066765645,0.30796618601722586,0.3004548156265619,0.2931266493917678,0.2859772189187979,0.27900216479882733,0.27219723395007556,0.26555827702446405,0.25908124587752596,0.2527621911000254,0.24659725960978093,0.24058269230222537,0.23471482175826872]
[]
[null,null,null,"Discount Rate Assumptions","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"JGN - Pre-tax discount rate (NPV)","Calc|Option 1",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},{"$f":"NA","v":"n/a"},null,null,{"$f":"'Calc|Option 1'!K18","v":4.7225976612572398E-2},{"$f":"'Calc|Option 1'!L18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!M18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!N18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!O18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!P18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!Q18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!R18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!S18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!T18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!U18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!V18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!W18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!X18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!Y18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!Z18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AA18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AB18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AC18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AD18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AE18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AF18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AG18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AH18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AI18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AJ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AK18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AL18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AM18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AN18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AO18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AP18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AQ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AR18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AS18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AT18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AU18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AV18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AW18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AX18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AY18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AZ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BA18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BB18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BC18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BD18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BE18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BF18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BG18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BH18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BI18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BJ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BK18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BL18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BM18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BN18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BO18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BP18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BQ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BR18","v":4.8405839123026151E-2}]
[null,null,null,"JGN - Discount factor (NPV)","Calculated",{"$f":"factor","v":"Factor"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"1/(1+K18)","v":0.95490373838382736},{"$f":"K19/(1+L18)","v":0.9108149752223702},{"$f":"L19/(1+M18)","v":0.86876182985040562},0.82865031596648697,0.79039078670111085,0.75389773426124695,0.71908959882546031,0.68588858626251703,0.65422049426608619,0.6240145465169582,0.59520323450214263,0.56772216663732067,0.54150992435544876,0.51650792483988139,0.49266029009522833,0.46991372206332838,0.44821738350523044,0.42752278438296065,0.40778367348714523,0.38895593506828369,0.37099749024064838,0.35386820293845511,0.33752979021412155,0.32194573667813559,0.30708121288931178,0.29290299751304327,0.27937940307357662,0.26648020513437121,0.25417657474826483,0.24244101402647589,0.23124729468244254,0.22057039941314807,0.21038646598692304,0.20067273391276394,0.19140749357197714,0.18257003769846064,0.17414061509918469,0.16610038651143946,0.1584313824981933,0.15111646328745981,0.14413928046591784,0.13748424044117105,0.13113646959098807,0.12508178102163331,0.11930664286099561,0.11379814801565165,0.10854398532427278,0.10353241204290506,9.8752227600628559E-2,9.4192748566941528E-2,8.9843784774922816E-2,8.5695616546809419E-2,8.173897297108948E-2,7.7965011182561467E-2,7.4365296599051639E-2,7.093178407061998E-2,6.7656799899124195E-2,6.4533024687956686E-2,6.1553476983624462E-2,5.8711497672612072E-2]
[null,null,null,null,null,null,null,{"$f":"NA","v":"n/a"}]
[]
[null,null,null,"JEN - Pre-tax discount rate (NPV)","Calc|Option 1",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},{"$f":"NA","v":"n/a"},null,null,{"$f":"'Calc|Option 1'!K22","v":5.1468466524361739E-2},{"$f":"'Calc|Option 1'!L22","v":5.2113703897547797E-2},{"$f":"'Calc|Option 1'!M22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!N22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!O22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!P22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!Q22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!R22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!S22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!T22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!U22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!V22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!W22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!X22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!Y22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!Z22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AA22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AB22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AC22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AD22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AE22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AF22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AG22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AH22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AI22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AJ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AK22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AL22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AM22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AN22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AO22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AP22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AQ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AR22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AS22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AT22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AU22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AV22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AW22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AX22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AY22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AZ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BA22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BB22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BC22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BD22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BE22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BF22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BG22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BH22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BI22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BJ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BK22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BL22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BM22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BN22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BO22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BP22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BQ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BR22","v":5.2758941270733863E-2}]
[null,null,null,"JEN - Discount factor (NPV)","Calculated",{"$f":"factor","v":"Factor"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"1/(1+K22)","v":0.95105087012785927},{"$f":"K23/(1+L22)","v":0.90394304969576766},{"$f":"L23/(1+M22)","v":0.8586420065021364},0.81561122194384938,0.77473692216697299,0.73591103508636635,0.69903090464193451,0.66399901937490879,0.63072275460650851,0.59911412753730109,0.5690895646197407,0.54056968058881594,0.51347906856656156,0.48774610068546753,0.46330273870363242,0.44008435411092528,0.41802955725051449,0.39708003500395961,0.37718039661070341,0.35827802721430929,0.340322948748219,0.32326768779321102,0.307067150057173,0.2916785011453118,0.2770610533055563,0.26317615784970627,0.24998710296588808,0.23745901665213204,0.22555877451442669,0.21425491218546736,0.20351754213253295,0.19331827463453016,0.18363014271926784,0.17442753086249438,0.16568610726017813,0.15738275949495761,0.14949553342666325,0.14200357514533621,0.13488707583326781,0.12812721939027391,0.12170613268372511,0.11560683829179316,0.10981320961496636,0.1043099282371482,9.9082443423601591E-2,9.4116933648650855E-2,8.9400270051420219E-2,8.4919981722985441E-2,8.066422273315739E-2,7.6621740809716177E-2,7.2781847587283191E-2,6.9134390347168909E-2,6.5669725173476245E-2,6.2378691454483902E-2,5.9252587661891176E-2,5.628314834388419E-2,5.3462522271193018E-2,5.0783251678357649E-2,4.8238252545316468E-2,4.5820795867181553E-2]
[null,null,null,null,null,null,null,{"$f":"NA","v":"n/a"}]
[]
[null,"Calc | JGN"]
[]
[null,null,"Forecast costs - JGN"]
[]
[null,null,null,"Opex","Source","Unit","Basis","Timing","Nature",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H68=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H68=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I68","v":"Ongoing"},null,{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,K$13)*IF($D32=Shared,JGN_share,1))","v":538.93849689721071},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,L$13)*IF($D32=Shared,JGN_share,1))","v":576.07936212591301},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,M$13)*IF($D32=Shared,JGN_share,1))","v":601.61330140285554},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,N$13)*IF($D32=Shared,JGN_share,1))","v":466.12598886861412},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,O$13)*IF($D32=Shared,JGN_share,1))","v":34.272429000339187},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,P$13)*IF($D32=Shared,JGN_share,1))","v":35.129239725347652},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,Q$13)*IF($D32=Shared,JGN_share,1))","v":36.007470718481329},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,R$13)*IF($D32=Shared,JGN_share,1))","v":36.907657486443355},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,S$13)*IF($D32=Shared,JGN_share,1))","v":37.830348923604426},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,T$13)*IF($D32=Shared,JGN_share,1))","v":38.776107646694527},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,U$13)*IF($D32=Shared,JGN_share,1))","v":39.74551033786188},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,V$13)*IF($D32=Shared,JGN_share,1))","v":40.739148096308419},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,W$13)*IF($D32=Shared,JGN_share,1))","v":41.757626798716117},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,X$13)*IF($D32=Shared,JGN_share,1))","v":42.801567468684006},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,Y$13)*IF($D32=Shared,JGN_share,1))","v":43.871606655401095},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,Z$13)*IF($D32=Shared,JGN_share,1))","v":44.968396821786108},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AA$13)*IF($D32=Shared,JGN_share,1))","v":46.092606742330744},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AB$13)*IF($D32=Shared,JGN_share,1))","v":47.244921910889005},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AC$13)*IF($D32=Shared,JGN_share,1))","v":48.426044958661215},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AD$13)*IF($D32=Shared,JGN_share,1))","v":49.636696082627736},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AE$13)*IF($D32=Shared,JGN_share,1))","v":50.877613484693413},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AF$13)*IF($D32=Shared,JGN_share,1))","v":52.149553821810734},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AG$13)*IF($D32=Shared,JGN_share,1))","v":53.453292667355988},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AH$13)*IF($D32=Shared,JGN_share,1))","v":54.789624984039875},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AI$13)*IF($D32=Shared,JGN_share,1))","v":56.159365608640854},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AJ$13)*IF($D32=Shared,JGN_share,1))","v":57.563349748856865},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AK$13)*IF($D32=Shared,JGN_share,1))","v":59.002433492578277},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AL$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AM$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AN$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AO$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AP$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AQ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AR$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AS$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AT$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AU$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AV$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AW$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AX$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AY$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AZ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BA$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BB$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BC$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BD$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BE$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BF$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BG$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BH$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BI$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BJ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BK$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BL$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BM$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BN$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BO$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BP$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BQ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BR$13)*IF($D32=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H69=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H69=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I69","v":"Ongoing"},null,{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,K$13)*IF($D33=Shared,JGN_share,1))","v":63.924964015963603},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,L$13)*IF($D33=Shared,JGN_share,1))","v":68.963135654483295},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,M$13)*IF($D33=Shared,JGN_share,1))","v":72.637127538870402},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,N$13)*IF($D33=Shared,JGN_share,1))","v":56.726528536534474},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,O$13)*IF($D33=Shared,JGN_share,1))","v":4.2017678613450107},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,P$13)*IF($D33=Shared,JGN_share,1))","v":4.3068120578786351},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,Q$13)*IF($D33=Shared,JGN_share,1))","v":4.4144823593255991},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,R$13)*IF($D33=Shared,JGN_share,1))","v":4.5248444183087377},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,S$13)*IF($D33=Shared,JGN_share,1))","v":4.637965528766455},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,T$13)*IF($D33=Shared,JGN_share,1))","v":4.7539146669856152},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,U$13)*IF($D33=Shared,JGN_share,1))","v":4.8727625336602545},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,V$13)*IF($D33=Shared,JGN_share,1))","v":4.9945815970017602},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,W$13)*IF($D33=Shared,JGN_share,1))","v":5.1194461369268023},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,X$13)*IF($D33=Shared,JGN_share,1))","v":5.2474322903499706},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,Y$13)*IF($D33=Shared,JGN_share,1))","v":5.3786180976087188},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,Z$13)*IF($D33=Shared,JGN_share,1))","v":5.5130835500489344},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AA$13)*IF($D33=Shared,JGN_share,1))","v":5.6509106388001564},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AB$13)*IF($D33=Shared,JGN_share,1))","v":5.7921834047701584},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AC$13)*IF($D33=Shared,JGN_share,1))","v":5.9369879898894116},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AD$13)*IF($D33=Shared,JGN_share,1))","v":6.0854126896366454},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AE$13)*IF($D33=Shared,JGN_share,1))","v":6.2375480068775593},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AF$13)*IF($D33=Shared,JGN_share,1))","v":6.3934867070494965},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AG$13)*IF($D33=Shared,JGN_share,1))","v":6.5533238747257316},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AH$13)*IF($D33=Shared,JGN_share,1))","v":6.7171569715938739},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AI$13)*IF($D33=Shared,JGN_share,1))","v":6.8850858958837184},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AJ$13)*IF($D33=Shared,JGN_share,1))","v":7.05721304328081},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AK$13)*IF($D33=Shared,JGN_share,1))","v":7.233643369362829},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AL$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AM$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AN$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AO$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AP$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AQ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AR$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AS$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AT$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AU$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AV$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AW$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AX$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AY$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AZ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BA$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BB$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BC$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BD$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BE$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BF$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BG$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BH$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BI$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BJ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BK$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BL$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BM$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BN$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BO$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BP$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BQ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BR$13)*IF($D33=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H70=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H70=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I70","v":"Ongoing"},null,{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,K$13)*IF($D34=Shared,JGN_share,1))","v":204.82039531787589},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,L$13)*IF($D34=Shared,JGN_share,1))","v":203.7095211764649},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,M$13)*IF($D34=Shared,JGN_share,1))","v":173.50278421533275},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,N$13)*IF($D34=Shared,JGN_share,1))","v":107.85904065559609},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,O$13)*IF($D34=Shared,JGN_share,1))","v":0.13945857330083211},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,P$13)*IF($D34=Shared,JGN_share,1))","v":0.13946387994365175},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,Q$13)*IF($D34=Shared,JGN_share,1))","v":0.14384252360022892},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,R$13)*IF($D34=Shared,JGN_share,1))","v":0.14823864103661571},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,S$13)*IF($D34=Shared,JGN_share,1))","v":0.15276466276757167},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,T$13)*IF($D34=Shared,JGN_share,1))","v":0.15718417726366571},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,U$13)*IF($D34=Shared,JGN_share,1))","v":0.16172918957033469},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,V$13)*IF($D34=Shared,JGN_share,1))","v":0.16640321238154732},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,W$13)*IF($D34=Shared,JGN_share,1))","v":0.17191137633498629},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,X$13)*IF($D34=Shared,JGN_share,1))","v":0.17716017394706446},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,Y$13)*IF($D34=Shared,JGN_share,1))","v":0.18228545581988115},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,Z$13)*IF($D34=Shared,JGN_share,1))","v":0.18755627667762176},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AA$13)*IF($D34=Shared,JGN_share,1))","v":0.19297671016836188},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AB$13)*IF($D34=Shared,JGN_share,1))","v":0.19870090560834452},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AC$13)*IF($D34=Shared,JGN_share,1))","v":0.20520554846174971},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AD$13)*IF($D34=Shared,JGN_share,1))","v":0.21206879021367264},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AE$13)*IF($D34=Shared,JGN_share,1))","v":0.21575557304502468},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AF$13)*IF($D34=Shared,JGN_share,1))","v":0.21634906236459084},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AG$13)*IF($D34=Shared,JGN_share,1))","v":0.22023076512851555},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AH$13)*IF($D34=Shared,JGN_share,1))","v":0.23025822138359658},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AI$13)*IF($D34=Shared,JGN_share,1))","v":0.24314502969517093},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AJ$13)*IF($D34=Shared,JGN_share,1))","v":0.24831007898799895},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AK$13)*IF($D34=Shared,JGN_share,1))","v":0.24365540697753593},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AL$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AM$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AN$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AO$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AP$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AQ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AR$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AS$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AT$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AU$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AV$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AW$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AX$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AY$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AZ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BA$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BB$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BC$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BD$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BE$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BF$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BG$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BH$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BI$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BJ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BK$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BL$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BM$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BN$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BO$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BP$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BQ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BR$13)*IF($D34=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H71=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H71=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I71","v":"Ongoing"},null,{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,K$13)*IF($D35=Shared,JGN_share,1))","v":47.406173557487421},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,L$13)*IF($D35=Shared,JGN_share,1))","v":49.353967516303918},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,M$13)*IF($D35=Shared,JGN_share,1))","v":51.521242707317192},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,N$13)*IF($D35=Shared,JGN_share,1))","v":39.296232098249995},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,O$13)*IF($D35=Shared,JGN_share,1))","v":5.8672071026398397E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,P$13)*IF($D35=Shared,JGN_share,1))","v":6.1733332830239691E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,Q$13)*IF($D35=Shared,JGN_share,1))","v":6.4946516408770402E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,R$13)*IF($D35=Shared,JGN_share,1))","v":6.8336401253875315E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,S$13)*IF($D35=Shared,JGN_share,1))","v":7.1892516139268794E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,T$13)*IF($D35=Shared,JGN_share,1))","v":7.5641117350736101E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,U$13)*IF($D35=Shared,JGN_share,1))","v":7.9591041403592244E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,V$13)*IF($D35=Shared,JGN_share,1))","v":8.3751482204234548E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,W$13)*IF($D35=Shared,JGN_share,1))","v":8.8111403077081527E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,X$13)*IF($D35=Shared,JGN_share,1))","v":9.2721440304945432E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,Y$13)*IF($D35=Shared,JGN_share,1))","v":9.755019807350232E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,Z$13)*IF($D35=Shared,JGN_share,1))","v":0.10262899860111427},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AA$13)*IF($D35=Shared,JGN_share,1))","v":0.10799172983476198},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AB$13)*IF($D35=Shared,JGN_share,1))","v":0.11362837966268184},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AC$13)*IF($D35=Shared,JGN_share,1))","v":0.11955104043648436},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AD$13)*IF($D35=Shared,JGN_share,1))","v":0.12579677000205347},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AE$13)*IF($D35=Shared,JGN_share,1))","v":0.13235536839134679},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AF$13)*IF($D35=Shared,JGN_share,1))","v":0.13926618610466887},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AG$13)*IF($D35=Shared,JGN_share,1))","v":0.14651893649500802},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AH$13)*IF($D35=Shared,JGN_share,1))","v":0.15415540536389602},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AI$13)*IF($D35=Shared,JGN_share,1))","v":0.16219294872440004},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AJ$13)*IF($D35=Shared,JGN_share,1))","v":0.1706780171471618},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AK$13)*IF($D35=Shared,JGN_share,1))","v":0.17957329533699862},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AL$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AM$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AN$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AO$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AP$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AQ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AR$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AS$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AT$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AU$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AV$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AW$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AX$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AY$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AZ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BA$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BB$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BC$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BD$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BE$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BF$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BG$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BH$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BI$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BJ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BK$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BL$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BM$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BN$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BO$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BP$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BQ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BR$13)*IF($D35=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H72=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H72=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I72","v":"[Select from list]"},null,{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,K$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,L$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,M$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,N$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,O$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,P$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,Q$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,R$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,S$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,T$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,U$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,V$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,W$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,X$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,Y$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,Z$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AA$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AB$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AC$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AD$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AE$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AF$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AG$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AH$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AI$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AJ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AK$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AL$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AM$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AN$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AO$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AP$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AQ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AR$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AS$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AT$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AU$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AV$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AW$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AX$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AY$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AZ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BA$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BB$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BC$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BD$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BE$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BF$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BG$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BH$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BI$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BJ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BK$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BL$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BM$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BN$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BO$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BP$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BQ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BR$13)*IF($D36=Shared,JGN_share,1))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&I38&\" \"&D30","v":"Total Ongoing Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Ongoing_Opex","v":"Ongoing"},null,{"$f":"SUMIF($I32:$I36,$I38,K32:K36)","v":855.09002978853755},{"$f":"SUMIF($I32:$I36,$I38,L32:L36)","v":898.1059864731651},899.27445586437591,670.00779015899468,38.672327506011435,39.637248996000181,40.63074211781592,41.64907694704258,42.692971631277729,43.762847608294543,44.859593102496063,45.983884387895962,47.13709571505499,48.318881373285983,49.530060406903196,50.771665647113771,52.044485821134025,53.349434600930188,54.687789537448857,56.05997433248011,57.46327243300734,58.898655777329495,60.373366243705242,61.891195582381236,63.449789482944148,65.039550888272842,66.659305564255632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&I39&\" \"&D30","v":"Total Project cost (one-off) Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Oneoff_Opex","v":"Project cost (one-off)"},null,{"$f":"SUMIF($I32:$I36,$I39,K32:K36)","v":0},{"$f":"SUMIF($I32:$I36,$I39,L32:L36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K41:BR41)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K39),ISERROR(K38)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L39),ISERROR(L38)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross capex by asset class","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I127,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I127,NA)","v":"JGN - MP Mains & Services, HP Services"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,K$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,L$14))","v":143.57725576770997},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,M$14))","v":2152.9139254646257},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,N$14))","v":5332.2868793895796},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,O$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,P$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,Q$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,R$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,S$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,T$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,U$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,V$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,W$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,X$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,Y$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,Z$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AA$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AB$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AC$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AD$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AE$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AF$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AG$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AH$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AI$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AJ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AK$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AL$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AM$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AN$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AO$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AP$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AQ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AR$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AS$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AT$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AU$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AV$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AW$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AX$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AY$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,AZ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,BA$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,BB$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,BC$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,BD$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,BE$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,BF$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,BG$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,BH$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,BI$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,BJ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,BK$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,BL$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,BM$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,BN$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,BO$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,BP$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,BQ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G127=$G45,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I128,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I128,NA)","v":"n/a"},"Input|Costs&Benefits","$000",{"$f":"G45","v":"Real 2024"},"End-year",null,null,{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,K$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,L$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,M$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,N$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,O$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,P$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,Q$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,R$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,S$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,T$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,U$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,V$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,W$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,X$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,Y$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,Z$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AA$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AB$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AC$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AD$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AE$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AF$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AG$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AH$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AI$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AJ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AK$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AL$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AM$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AN$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AO$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AP$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AQ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AR$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AS$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AT$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AU$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AV$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AW$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AX$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AY$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,AZ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,BA$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,BB$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,BC$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,BD$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,BE$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,BF$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,BG$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,BH$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,BI$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,BJ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,BK$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,BL$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,BM$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,BN$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,BO$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,BP$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,BQ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G128=$G46,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I129,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I129,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,K$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,L$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,M$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,N$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,O$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,P$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,Q$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,R$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,S$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,T$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,U$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,V$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,W$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,X$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,Y$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,Z$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AA$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AB$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AC$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AD$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AE$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AF$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AG$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AH$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AI$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AJ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AK$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AL$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AM$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AN$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AO$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AP$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AQ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AR$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AS$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AT$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AU$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AV$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AW$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AX$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AY$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,AZ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,BA$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,BB$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,BC$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,BD$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,BE$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,BF$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,BG$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,BH$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,BI$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,BJ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,BK$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,BL$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,BM$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,BN$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,BO$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,BP$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,BQ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G129=$G47,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I130,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I130,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,K$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,L$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,M$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,N$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,O$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,P$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,Q$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,R$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,S$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,T$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,U$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,V$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,W$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,X$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,Y$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,Z$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AA$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AB$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AC$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AD$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AE$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AF$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AG$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AH$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AI$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AJ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AK$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AL$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AM$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AN$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AO$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AP$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AQ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AR$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AS$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AT$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AU$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AV$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AW$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AX$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AY$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,AZ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,BA$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,BB$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,BC$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,BD$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,BE$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,BF$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,BG$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,BH$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,BI$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,BJ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,BK$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,BL$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,BM$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,BN$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,BO$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,BP$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,BQ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G130=$G48,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I131,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I131,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,K$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,L$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,M$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,N$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,O$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,P$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,Q$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,R$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,S$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,T$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,U$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,V$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,W$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,X$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,Y$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,Z$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AA$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AB$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AC$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AD$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AE$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AF$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AG$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AH$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AI$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AJ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AK$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AL$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AM$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AN$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AO$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AP$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AQ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AR$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AS$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AT$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AU$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AV$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AW$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AX$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AY$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,AZ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,BA$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,BB$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,BC$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,BD$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,BE$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,BF$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,BG$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,BH$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,BI$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,BJ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,BK$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,BL$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,BM$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,BN$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,BO$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,BP$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,BQ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G131=$G49,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I132,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I132,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,K$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,L$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,M$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,N$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,O$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,P$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,Q$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,R$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,S$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,T$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,U$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,V$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,W$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,X$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,Y$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,Z$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AA$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AB$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AC$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AD$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AE$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AF$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AG$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AH$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AI$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AJ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AK$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AL$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AM$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AN$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AO$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AP$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AQ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AR$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AS$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AT$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AU$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AV$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AW$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AX$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AY$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,AZ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,BA$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,BB$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,BC$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,BD$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,BE$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,BF$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,BG$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,BH$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,BI$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,BJ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,BK$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,BL$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,BM$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,BN$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,BO$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,BP$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,BQ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G132=$G50,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I133,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I133,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,K$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,L$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,M$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,N$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,O$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,P$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,Q$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,R$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,S$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,T$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,U$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,V$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,W$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,X$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,Y$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,Z$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AA$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AB$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AC$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AD$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AE$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AF$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AG$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AH$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AI$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AJ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AK$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AL$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AM$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AN$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AO$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AP$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AQ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AR$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AS$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AT$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AU$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AV$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AW$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AX$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AY$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,AZ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,BA$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,BB$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,BC$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,BD$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,BE$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,BF$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,BG$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,BH$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,BI$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,BJ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,BK$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,BL$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,BM$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,BN$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,BO$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,BP$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,BQ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G133=$G51,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D43","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K45:K51)","v":0},{"$f":"SUM(L45:L51)","v":143.57725576770997},2152.9139254646257,5332.2868793895796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D43","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K53*K$13","v":0},{"$f":"L53*L$13","v":145.715},2245.049,5699.4970000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K56:BR56)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K54),ISERROR(K53)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L54),ISERROR(L53)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capital Contribution","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D45","v":"JGN - MP Mains & Services, HP Services"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,K$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,L$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,M$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,N$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,O$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,P$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,Q$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,R$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,S$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,T$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,U$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,V$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,W$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,X$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,Y$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,Z$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AA$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AB$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AC$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AD$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AE$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AF$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AG$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AH$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AI$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AJ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AK$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AL$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AM$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AN$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AO$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AP$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AQ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AR$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AS$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AT$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AU$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AV$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AW$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AX$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AY$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,AZ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,BA$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,BB$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,BC$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,BD$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,BE$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,BF$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,BG$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,BH$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,BI$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,BJ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,BK$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,BL$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,BM$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,BN$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,BO$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,BP$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,BQ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G187=$G60,1,BR$14))","v":0}]
[null,null,null,{"$f":"D46","v":"n/a"},"Input|Costs&Benefits","$000",{"$f":"G60","v":"Real 2024"},"End-year",null,null,{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,K$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,L$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,M$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,N$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,O$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,P$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,Q$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,R$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,S$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,T$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,U$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,V$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,W$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,X$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,Y$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,Z$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AA$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AB$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AC$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AD$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AE$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AF$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AG$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AH$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AI$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AJ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AK$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AL$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AM$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AN$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AO$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AP$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AQ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AR$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AS$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AT$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AU$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AV$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AW$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AX$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AY$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,AZ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,BA$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,BB$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,BC$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,BD$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,BE$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,BF$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,BG$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,BH$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,BI$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,BJ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,BK$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,BL$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,BM$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,BN$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,BO$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,BP$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,BQ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G188=$G61,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,K$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,L$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,M$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,N$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,O$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,P$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,Q$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,R$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,S$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,T$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,U$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,V$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,W$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,X$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,Y$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,Z$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AA$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AB$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AC$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AD$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AE$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AF$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AG$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AH$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AI$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AJ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AK$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AL$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AM$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AN$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AO$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AP$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AQ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AR$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AS$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AT$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AU$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AV$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AW$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AX$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AY$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,AZ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,BA$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,BB$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,BC$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,BD$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,BE$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,BF$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,BG$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,BH$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,BI$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,BJ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,BK$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,BL$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,BM$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,BN$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,BO$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,BP$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,BQ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G189=$G62,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,K$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,L$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,M$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,N$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,O$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,P$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,Q$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,R$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,S$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,T$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,U$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,V$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,W$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,X$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,Y$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,Z$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AA$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AB$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AC$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AD$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AE$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AF$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AG$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AH$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AI$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AJ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AK$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AL$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AM$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AN$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AO$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AP$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AQ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AR$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AS$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AT$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AU$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AV$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AW$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AX$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AY$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,AZ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,BA$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,BB$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,BC$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,BD$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,BE$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,BF$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,BG$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,BH$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,BI$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,BJ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,BK$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,BL$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,BM$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,BN$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,BO$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,BP$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,BQ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G190=$G63,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,K$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,L$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,M$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,N$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,O$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,P$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,Q$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,R$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,S$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,T$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,U$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,V$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,W$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,X$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,Y$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,Z$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AA$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AB$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AC$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AD$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AE$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AF$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AG$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AH$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AI$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AJ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AK$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AL$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AM$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AN$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AO$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AP$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AQ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AR$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AS$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AT$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AU$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AV$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AW$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AX$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AY$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,AZ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,BA$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,BB$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,BC$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,BD$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,BE$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,BF$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,BG$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,BH$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,BI$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,BJ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,BK$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,BL$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,BM$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,BN$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,BO$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,BP$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,BQ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G191=$G64,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,K$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,L$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,M$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,N$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,O$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,P$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,Q$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,R$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,S$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,T$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,U$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,V$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,W$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,X$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,Y$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,Z$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AA$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AB$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AC$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AD$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AE$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AF$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AG$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AH$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AI$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AJ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AK$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AL$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AM$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AN$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AO$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AP$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AQ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AR$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AS$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AT$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AU$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AV$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AW$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AX$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AY$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,AZ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,BA$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,BB$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,BC$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,BD$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,BE$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,BF$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,BG$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,BH$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,BI$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,BJ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,BK$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,BL$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,BM$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,BN$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,BO$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,BP$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,BQ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G192=$G65,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,K$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,L$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,M$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,N$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,O$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,P$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,Q$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,R$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,S$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,T$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,U$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,V$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,W$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,X$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,Y$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,Z$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AA$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AB$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AC$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AD$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AE$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AF$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AG$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AH$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AI$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AJ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AK$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AL$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AM$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AN$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AO$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AP$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AQ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AR$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AS$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AT$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AU$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AV$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AW$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AX$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AY$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,AZ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,BA$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,BB$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,BC$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,BD$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,BE$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,BF$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,BG$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,BH$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,BI$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,BJ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,BK$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,BL$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,BM$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,BN$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,BO$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,BP$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,BQ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G193=$G66,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D58","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K60:K66)","v":0},{"$f":"SUM(L60:L66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D58","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K68*K$13","v":0},{"$f":"L68*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K71:BR71)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K69),ISERROR(K68)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L69),ISERROR(L68)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net capex by asset class","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D45","v":"JGN - MP Mains & Services, HP Services"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K45-K60","v":0},{"$f":"L45-L60","v":143.57725576770997},2152.9139254646257,5332.2868793895796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D46","v":"n/a"},"Calculated","$000",{"$f":"G75","v":"Real 2024"},"End-year",null,null,{"$f":"K46-K61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z50-Z65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K51-K66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Total \"&D73","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K75:K81)","v":0},{"$f":"SUM(L75:L81)","v":143.57725576770997},2152.9139254646257,5332.2868793895796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D73","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K83*K$13","v":0},{"$f":"L83*L$13","v":145.715},2245.049,5699.4970000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K86:BR86)<>0,1,0)","v":0},null,null,"Check - total matches above",null,null,null,null,null,null,{"$f":"IF(ROUND(K54-K69-K84,6)=0,0,1)","v":0},{"$f":"IF(ROUND(L54-L69-L84,6)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Forecast Economic Benefit - JGN"]
[]
[null,null,null,{"$f":"C88","v":"Forecast Economic Benefit - JGN"},"Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D103","v":"Costs at asset failure"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K92:BR92,$K$19:$BR$19)","v":0},{"$f":"-K110","v":0},{"$f":"-L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D116","v":"Energy Reliability (Value of unserved energy)"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K93:BR93,$K$19:$BR$19)","v":-2.0365319545506092E-34},{"$f":"-K123","v":-1.0114324340616507E-35},{"$f":"-L123","v":-1.0417754070835004E-35},-1.0678197922605874E-35,-1.0945152870671018E-35,-1.1218781692437792E-35,-1.1499251234748734E-35,-1.178673251561745E-35,-1.2081400828507878E-35,-1.2383435849220572E-35,-1.2693021745451085E-35,-1.3010347289087358E-35,-1.3335605971314542E-35,-1.3668996120597399E-35,-1.4010721023612331E-35,-1.4360989049202634E-35,-1.4720013775432691E-35,-1.5088014119818508E-35,-1.5465214472813966E-35,-1.5851844834634311E-35,-1.6248140955500165E-35,-1.6654344479387665E-35,-1.7070703091372355E-35,-1.7497470668656654E-35,-1.7934907435373069E-35,-1.8383280121257391E-35,-1.8842862124288818E-35,-1.9313933677396039E-35,-1.979678201933093E-35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D129","v":"Energy losses (UAG)"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K94:BR94,$K$19:$BR$19)","v":0},{"$f":"-K134","v":0},{"$f":"-L134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Lookup!$G$141","v":"Other Economic Benefits"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K95:BR95,$K$19:$BR$19)","v":-1043.8834965971239},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))*K$13)\n*(1+K$12)^CF_End_Yr*($D$4<>NA)","v":-271.89461032923924},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))*L$13)\n*(1+L$12)^CF_End_Yr*($D$4<>NA)","v":-303.19007377640196},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))*M$13)\n*(1+M$12)^CF_End_Yr*($D$4<>NA)","v":-327.14041025100539},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))*N$13)\n*(1+N$12)^CF_End_Yr*($D$4<>NA)","v":-253.19666699041545},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))*O$13)\n*(1+O$12)^CF_End_Yr*($D$4<>NA)","v":-0.39205774287076961},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))*P$13)\n*(1+P$12)^CF_End_Yr*($D$4<>NA)","v":-0.43144122125752238},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))*Q$13)\n*(1+Q$12)^CF_End_Yr*($D$4<>NA)","v":-0.49383034079349958},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))*R$13)\n*(1+R$12)^CF_End_Yr*($D$4<>NA)","v":-0.55355135895688645},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))*S$13)\n*(1+S$12)^CF_End_Yr*($D$4<>NA)","v":-0.62151116060966372},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))*T$13)\n*(1+T$12)^CF_End_Yr*($D$4<>NA)","v":-0.69820402577371354},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))*U$13)\n*(1+U$12)^CF_End_Yr*($D$4<>NA)","v":-0.77828353333632561},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))*V$13)\n*(1+V$12)^CF_End_Yr*($D$4<>NA)","v":-0.86186959346709335},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))*W$13)\n*(1+W$12)^CF_End_Yr*($D$4<>NA)","v":-0.95528724851519087},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))*X$13)\n*(1+X$12)^CF_End_Yr*($D$4<>NA)","v":-1.0527516035372857},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))*Y$13)\n*(1+Y$12)^CF_End_Yr*($D$4<>NA)","v":-1.1609416135546953},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))*Z$13)\n*(1+Z$12)^CF_End_Yr*($D$4<>NA)","v":-1.2738157717384824},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))*AA$13)\n*(1+AA$12)^CF_End_Yr*($D$4<>NA)","v":-1.3983380018540468},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))*AB$13)\n*(1+AB$12)^CF_End_Yr*($D$4<>NA)","v":-1.5352120079042242},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))*AC$13)\n*(1+AC$12)^CF_End_Yr*($D$4<>NA)","v":-1.6851505972740779},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))*AD$13)\n*(1+AD$12)^CF_End_Yr*($D$4<>NA)","v":-1.8415274382569164},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))*AE$13)\n*(1+AE$12)^CF_End_Yr*($D$4<>NA)","v":-2.0196541808914197},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))*AF$13)\n*(1+AF$12)^CF_End_Yr*($D$4<>NA)","v":-2.2131506295747401},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))*AG$13)\n*(1+AG$12)^CF_End_Yr*($D$4<>NA)","v":-2.4228909973895254},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))*AH$13)\n*(1+AH$12)^CF_End_Yr*($D$4<>NA)","v":-2.6497349631480995},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))*AI$13)\n*(1+AI$12)^CF_End_Yr*($D$4<>NA)","v":-2.9029186097982325},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))*AJ$13)\n*(1+AJ$12)^CF_End_Yr*($D$4<>NA)","v":-3.1754813911337414},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))*AK$13)\n*(1+AK$12)^CF_End_Yr*($D$4<>NA)","v":-3.4859679474209901},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))*AL$13)\n*(1+AL$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))*AM$13)\n*(1+AM$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))*AN$13)\n*(1+AN$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))*AO$13)\n*(1+AO$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))*AP$13)\n*(1+AP$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))*AQ$13)\n*(1+AQ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))*AR$13)\n*(1+AR$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))*AS$13)\n*(1+AS$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))*AT$13)\n*(1+AT$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))*AU$13)\n*(1+AU$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))*AV$13)\n*(1+AV$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))*AW$13)\n*(1+AW$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))*AX$13)\n*(1+AX$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))*AY$13)\n*(1+AY$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))*AZ$13)\n*(1+AZ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))*BA$13)\n*(1+BA$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))*BB$13)\n*(1+BB$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))*BC$13)\n*(1+BC$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))*BD$13)\n*(1+BD$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))*BE$13)\n*(1+BE$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))*BF$13)\n*(1+BF$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))*BG$13)\n*(1+BG$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))*BH$13)\n*(1+BH$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))*BI$13)\n*(1+BI$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))*BJ$13)\n*(1+BJ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))*BK$13)\n*(1+BK$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))*BL$13)\n*(1+BL$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))*BM$13)\n*(1+BM$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))*BN$13)\n*(1+BN$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))*BO$13)\n*(1+BO$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))*BP$13)\n*(1+BP$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))*BQ$13)\n*(1+BQ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))*BR$13)\n*(1+BR$12)^CF_End_Yr*($D$4<>NA)","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D91","v":"Total "},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J92:J95)","v":-1043.8834965971239},-271.89461032923924,-303.19007377640196,-327.14041025100539,-253.19666699041545,-0.39205774287076961,-0.43144122125752238,-0.49383034079349958,-0.55355135895688645,-0.62151116060966372,-0.69820402577371354,-0.77828353333632561,-0.86186959346709335,-0.95528724851519087,-1.0527516035372857,-1.1609416135546953,-1.2738157717384824,-1.3983380018540468,-1.5352120079042242,-1.6851505972740779,-1.8415274382569164,-2.0196541808914197,-2.2131506295747401,-2.4228909973895254,-2.6497349631480995,-2.9029186097982325,-3.1754813911337414,-3.4859679474209901,-1.979678201933093E-35,0,0,0,{"$f":"SUM(AP92:AP95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(J99:BR99)<>0,1,0)","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$DF$19,K97:DF97)-J97,6)=0,0,1)","v":0}]
[]
[null,null,null,"Costs at asset failure"]
[]
[null,null,null,"Costs at asset failure","Source","Unit","Basis",{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D239","v":"Cost at Asset Failure"},"Input|Costs&Benefits",{"$f":"thousands","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+K$12)^CF_End_Yr,K$13*(1+K$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+L$12)^CF_End_Yr,L$13*(1+L$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+M$12)^CF_End_Yr,M$13*(1+M$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+N$12)^CF_End_Yr,N$13*(1+N$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+O$12)^CF_End_Yr,O$13*(1+O$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+P$12)^CF_End_Yr,P$13*(1+P$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+Q$12)^CF_End_Yr,Q$13*(1+Q$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+R$12)^CF_End_Yr,R$13*(1+R$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+S$12)^CF_End_Yr,S$13*(1+S$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+T$12)^CF_End_Yr,T$13*(1+T$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+U$12)^CF_End_Yr,U$13*(1+U$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+V$12)^CF_End_Yr,V$13*(1+V$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+W$12)^CF_End_Yr,W$13*(1+W$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+X$12)^CF_End_Yr,X$13*(1+X$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+Y$12)^CF_End_Yr,Y$13*(1+Y$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+Z$12)^CF_End_Yr,Z$13*(1+Z$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AA$12)^CF_End_Yr,AA$13*(1+AA$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AB$12)^CF_End_Yr,AB$13*(1+AB$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AC$12)^CF_End_Yr,AC$13*(1+AC$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AD$12)^CF_End_Yr,AD$13*(1+AD$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AE$12)^CF_End_Yr,AE$13*(1+AE$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AF$12)^CF_End_Yr,AF$13*(1+AF$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AG$12)^CF_End_Yr,AG$13*(1+AG$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AH$12)^CF_End_Yr,AH$13*(1+AH$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AI$12)^CF_End_Yr,AI$13*(1+AI$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AJ$12)^CF_End_Yr,AJ$13*(1+AJ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AK$12)^CF_End_Yr,AK$13*(1+AK$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AL$12)^CF_End_Yr,AL$13*(1+AL$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AM$12)^CF_End_Yr,AM$13*(1+AM$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AN$12)^CF_End_Yr,AN$13*(1+AN$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AO$12)^CF_End_Yr,AO$13*(1+AO$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AP$12)^CF_End_Yr,AP$13*(1+AP$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AQ$12)^CF_End_Yr,AQ$13*(1+AQ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AR$12)^CF_End_Yr,AR$13*(1+AR$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AS$12)^CF_End_Yr,AS$13*(1+AS$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AT$12)^CF_End_Yr,AT$13*(1+AT$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AU$12)^CF_End_Yr,AU$13*(1+AU$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AV$12)^CF_End_Yr,AV$13*(1+AV$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AW$12)^CF_End_Yr,AW$13*(1+AW$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AX$12)^CF_End_Yr,AX$13*(1+AX$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AY$12)^CF_End_Yr,AY$13*(1+AY$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+AZ$12)^CF_End_Yr,AZ$13*(1+AZ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+BA$12)^CF_End_Yr,BA$13*(1+BA$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+BB$12)^CF_End_Yr,BB$13*(1+BB$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+BC$12)^CF_End_Yr,BC$13*(1+BC$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+BD$12)^CF_End_Yr,BD$13*(1+BD$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+BE$12)^CF_End_Yr,BE$13*(1+BE$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+BF$12)^CF_End_Yr,BF$13*(1+BF$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+BG$12)^CF_End_Yr,BG$13*(1+BG$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+BH$12)^CF_End_Yr,BH$13*(1+BH$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+BI$12)^CF_End_Yr,BI$13*(1+BI$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+BJ$12)^CF_End_Yr,BJ$13*(1+BJ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+BK$12)^CF_End_Yr,BK$13*(1+BK$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+BL$12)^CF_End_Yr,BL$13*(1+BL$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+BM$12)^CF_End_Yr,BM$13*(1+BM$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+BN$12)^CF_End_Yr,BN$13*(1+BN$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+BO$12)^CF_End_Yr,BO$13*(1+BO$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+BP$12)^CF_End_Yr,BP$13*(1+BP$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+BQ$12)^CF_End_Yr,BQ$13*(1+BQ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K241:$BR241,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G241=Nominal,(1+BR$12)^CF_End_Yr,BR$13*(1+BR$12)^CF_End_Yr)*($D$4<>NA)","v":0}]
[null,null,null,"Probability of Failure","Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K249:$BR249,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,"Cumulative Probability of No Failure","Calculated",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"End_of_year","v":"End-year"},null,1,{"$f":"J107*(1-K106)","v":1},{"$f":"K107*(1-L106)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Cumulative Probability of Failure","Calculated",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"J107*K106","v":0},{"$f":"K107*L106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D103","v":"Costs at asset failure"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K105*K108/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ105*AQ108/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K112:BR112)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K110),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy reliability"]
[]
[null,null,null,"Energy Reliability (Value of unserved energy)","Source","Unit","Basis",{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!$D$87","v":"Contracted gas price"},"Calc|Option 1",{"$f":"'Model Assumptions'!$F$87","v":"$/GJ"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Calc|Option 1'!K118*($D$4<>NA)","v":20.228648681233011},{"$f":"'Calc|Option 1'!L118*($D$4<>NA)","v":20.835508141670005},{"$f":"'Calc|Option 1'!M118*($D$4<>NA)","v":21.356395845211747},{"$f":"'Calc|Option 1'!N118*($D$4<>NA)","v":21.890305741342036},{"$f":"'Calc|Option 1'!O118*($D$4<>NA)","v":22.437563384875581},{"$f":"'Calc|Option 1'!P118*($D$4<>NA)","v":22.998502469497467},{"$f":"'Calc|Option 1'!Q118*($D$4<>NA)","v":23.573465031234893},{"$f":"'Calc|Option 1'!R118*($D$4<>NA)","v":24.162801657015756},{"$f":"'Calc|Option 1'!S118*($D$4<>NA)","v":24.766871698441143},{"$f":"'Calc|Option 1'!T118*($D$4<>NA)","v":25.386043490902168},{"$f":"'Calc|Option 1'!U118*($D$4<>NA)","v":26.020694578174712},{"$f":"'Calc|Option 1'!V118*($D$4<>NA)","v":26.671211942629078},{"$f":"'Calc|Option 1'!W118*($D$4<>NA)","v":27.337992241194797},{"$f":"'Calc|Option 1'!X118*($D$4<>NA)","v":28.021442047224657},{"$f":"'Calc|Option 1'!Y118*($D$4<>NA)","v":28.721978098405266},{"$f":"'Calc|Option 1'!Z118*($D$4<>NA)","v":29.440027550865384},{"$f":"'Calc|Option 1'!AA118*($D$4<>NA)","v":30.176028239637013},{"$f":"'Calc|Option 1'!AB118*($D$4<>NA)","v":30.930428945627931},{"$f":"'Calc|Option 1'!AC118*($D$4<>NA)","v":31.70368966926862},{"$f":"'Calc|Option 1'!AD118*($D$4<>NA)","v":32.496281911000331},{"$f":"'Calc|Option 1'!AE118*($D$4<>NA)","v":33.308688958775328},{"$f":"'Calc|Option 1'!AF118*($D$4<>NA)","v":34.141406182744703},{"$f":"'Calc|Option 1'!AG118*($D$4<>NA)","v":34.994941337313307},{"$f":"'Calc|Option 1'!AH118*($D$4<>NA)","v":35.869814870746133},{"$f":"'Calc|Option 1'!AI118*($D$4<>NA)","v":36.766560242514778},{"$f":"'Calc|Option 1'!AJ118*($D$4<>NA)","v":37.685724248577635},{"$f":"'Calc|Option 1'!AK118*($D$4<>NA)","v":38.627867354792073},{"$f":"'Calc|Option 1'!AL118*($D$4<>NA)","v":39.59356403866186},{"$f":"'Calc|Option 1'!AM118*($D$4<>NA)","v":40.583403139628402},{"$f":"'Calc|Option 1'!AN118*($D$4<>NA)","v":41.597988218119099},{"$f":"'Calc|Option 1'!AO118*($D$4<>NA)","v":42.637937923572061},{"$f":"'Calc|Option 1'!AP118*($D$4<>NA)","v":43.703886371661348},{"$f":"'Calc|Option 1'!AQ118*($D$4<>NA)","v":44.796483530952877},{"$f":"'Calc|Option 1'!AR118*($D$4<>NA)","v":45.916395619226691},{"$f":"'Calc|Option 1'!AS118*($D$4<>NA)","v":47.064305509707346},{"$f":"'Calc|Option 1'!AT118*($D$4<>NA)","v":48.240913147450016},{"$f":"'Calc|Option 1'!AU118*($D$4<>NA)","v":49.446935976136245},{"$f":"'Calc|Option 1'!AV118*($D$4<>NA)","v":50.683109375539644},{"$f":"'Calc|Option 1'!AW118*($D$4<>NA)","v":51.950187109928116},{"$f":"'Calc|Option 1'!AX118*($D$4<>NA)","v":53.248941787676308},{"$f":"'Calc|Option 1'!AY118*($D$4<>NA)","v":54.580165332368203},{"$f":"'Calc|Option 1'!AZ118*($D$4<>NA)","v":55.944669465677386},{"$f":"'Calc|Option 1'!BA118*($D$4<>NA)","v":57.343286202319298},{"$f":"'Calc|Option 1'!BB118*($D$4<>NA)","v":58.776868357377261},{"$f":"'Calc|Option 1'!BC118*($D$4<>NA)","v":60.24629006631168},{"$f":"'Calc|Option 1'!BD118*($D$4<>NA)","v":61.752447317969448},{"$f":"'Calc|Option 1'!BE118*($D$4<>NA)","v":63.296258500918661},{"$f":"'Calc|Option 1'!BF118*($D$4<>NA)","v":64.878664963441622},{"$f":"'Calc|Option 1'!BG118*($D$4<>NA)","v":66.50063158752765},{"$f":"'Calc|Option 1'!BH118*($D$4<>NA)","v":68.163147377215807},{"$f":"'Calc|Option 1'!BI118*($D$4<>NA)","v":69.867226061646193},{"$f":"'Calc|Option 1'!BJ118*($D$4<>NA)","v":71.613906713187333},{"$f":"'Calc|Option 1'!BK118*($D$4<>NA)","v":73.404254381016997},{"$f":"'Calc|Option 1'!BL118*($D$4<>NA)","v":75.239360740542395},{"$f":"'Calc|Option 1'!BM118*($D$4<>NA)","v":77.120344759055925},{"$f":"'Calc|Option 1'!BN118*($D$4<>NA)","v":79.048353378032289},{"$f":"'Calc|Option 1'!BO118*($D$4<>NA)","v":81.02456221248309},{"$f":"'Calc|Option 1'!BP118*($D$4<>NA)","v":83.050176267795138},{"$f":"'Calc|Option 1'!BQ118*($D$4<>NA)","v":85.126430674489981},{"$f":"'Calc|Option 1'!BR118*($D$4<>NA)","v":87.254591441352218}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D285","v":"Probability of Failure (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},"n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K293:$BR293,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D286","v":"Duration of Failure (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K294:$BR294,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D287","v":"Energy at risk"},"Input|Costs&Benefits",{"$f":"TJ","v":"TJ"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K295:$BR295,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D116","v":"Energy Reliability (Value of unserved energy)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"PRODUCT(K118:K121)/IF(dollar_unit=millions,10^3,1)","v":1.0114324340616507E-35},1.0417754070835004E-35,1.0678197922605874E-35,1.0945152870671018E-35,1.1218781692437792E-35,1.1499251234748734E-35,1.178673251561745E-35,1.2081400828507878E-35,1.2383435849220572E-35,1.2693021745451085E-35,1.3010347289087358E-35,1.3335605971314542E-35,1.3668996120597399E-35,1.4010721023612331E-35,1.4360989049202634E-35,1.4720013775432691E-35,1.5088014119818508E-35,1.5465214472813966E-35,1.5851844834634311E-35,1.6248140955500165E-35,1.6654344479387665E-35,1.7070703091372355E-35,1.7497470668656654E-35,1.7934907435373069E-35,1.8383280121257391E-35,1.8842862124288818E-35,1.9313933677396039E-35,1.979678201933093E-35,0,0,0,0,{"$f":"PRODUCT(AQ118:AQ121)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K125:BR125)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K123),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy losses (UAG)"]
[]
[null,null,null,"Energy losses (UAG)","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$377","v":"Gas Consumption"},"Calc|Option 1",{"$f":"TJ","v":"TJ"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"'Calc|Option 1'!K131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!L131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!M131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!N131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!O131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!P131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Q131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!R131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!S131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!T131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!U131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!V131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!W131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!X131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Y131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Z131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AA131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AB131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AC131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AD131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AE131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AF131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AG131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AH131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AI131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AJ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AK131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AL131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AM131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AN131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AO131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AP131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AQ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AR131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AS131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AT131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AU131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AV131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AW131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AX131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AY131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AZ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BA131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BB131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BC131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BD131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BE131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BF131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BG131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BH131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BI131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BJ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BK131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BL131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BM131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BN131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BO131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BP131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BQ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BR131*($D$4<>NA)","v":0}]
[null,null,null,"Unaccounted for Gas (%)","Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K381:$BR381,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D129","v":"Energy losses (UAG)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K118*K131*K132/(1-K132)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ118*AQ131*AQ132/(1-AQ132)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K136:BR136)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K134),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Summary of Cashflow - JGN"]
[]
[null,null,null,"NPV"]
[]
[null,null,null,"Summary of Cashflow - JGN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K144:BR144,$K$19:$BR$19)","v":-3575.7198845768198},{"$f":"-K38*(1+K$12)^CF_End_Yr","v":-869.92541209594151},-911.47802706763321,-910.44599545740402,-678.33118743397222,-39.152747510238839,-40.129656062196567,-41.135491186693898,-42.166476623073336,-43.223339440362672,-44.306506311787672,-45.41687649601797,-46.555134668308781,-47.722672151310967,-48.919138939630002,-50.145364252433801,-51.402393751622789,-52.691025962642591,-54.012185907856939,-55.367167009019049,-56.756398231497087,-58.17712927498031,-59.630344151998294,-61.12337470547974,-62.660059789964926,-64.238015847827029,-65.847526599272783,-67.487403222872047,0,0,0,0,0,{"$f":"-AQ38*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K145:BR145,$K$19:$BR$19)","v":0},{"$f":"-K39*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ39*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K146:BR146,$K$19:$BR$19)","v":-6890.8997022121175},{"$f":"-K84*(1+K$12)^CF_End_Yr","v":0},-147.88457344074129,-2272.9388768092781,-5770.3009197384345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ84*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast Economic Benefit","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K147:BR147,$K$19:$BR$19)","v":-1043.8834965971239},{"$f":"K97","v":-271.89461032923924},-303.19007377640196,-327.14041025100539,-253.19666699041545,-0.39205774287076961,-0.43144122125752238,-0.49383034079349958,-0.55355135895688645,-0.62151116060966372,-0.69820402577371354,-0.77828353333632561,-0.86186959346709335,-0.95528724851519087,-1.0527516035372857,-1.1609416135546953,-1.2738157717384824,-1.3983380018540468,-1.5352120079042242,-1.6851505972740779,-1.8415274382569164,-2.0196541808914197,-2.2131506295747401,-2.4228909973895254,-2.6497349631480995,-2.9029186097982325,-3.1754813911337414,-3.4859679474209901,-1.979678201933093E-35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Cashflow - JGN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J144:J147)","v":-11510.50308338606},{"$f":"SUM(K144:K147)","v":-1141.8200224251807},{"$f":"SUM(L144:L147)","v":-1362.5526742847765},-3510.5252825176876,-6701.8287741628228,-39.544805253109608,-40.561097283454089,-41.629321527487399,-42.720027982030224,-43.844850600972336,-45.004710337561384,-46.195160029354298,-47.417004261775872,-48.677959399826157,-49.971890543167291,-51.306305865988499,-52.676209523361273,-54.089363964496641,-55.547397915761159,-57.05231760629313,-58.597925669754005,-60.196783455871731,-61.843494781573035,-63.546265702869263,-65.309794753113025,-67.140934457625264,-69.023007990406526,-70.973371170293035,-1.979678201933093E-35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J151","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$BR$19,K149:BR149)-J149,6)=0,0,1)","v":0}]
[]
[null,null,null,"Incremental Cashflow","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Incremental forecast opex (ongoing)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K155:BR155,$K$19:$BR$19)","v":17569.751193799726},{"$f":"IF($D$4<>NA,K144-'Calc|Option 1'!K144,0)","v":0},{"$f":"IF($D$4<>NA,L144-'Calc|Option 1'!L144,0)","v":0},{"$f":"IF($D$4<>NA,M144-'Calc|Option 1'!M144,0)","v":16.057784409186866},{"$f":"IF($D$4<>NA,N144-'Calc|Option 1'!N144,0)","v":269.01485836052962},{"$f":"IF($D$4<>NA,O144-'Calc|Option 1'!O144,0)","v":940.48235185611929},{"$f":"IF($D$4<>NA,P144-'Calc|Option 1'!P144,0)","v":987.3901156668469},{"$f":"IF($D$4<>NA,Q144-'Calc|Option 1'!Q144,0)","v":1040.6025267216824},{"$f":"IF($D$4<>NA,R144-'Calc|Option 1'!R144,0)","v":1095.798090612358},{"$f":"IF($D$4<>NA,S144-'Calc|Option 1'!S144,0)","v":1153.1408094098999},{"$f":"IF($D$4<>NA,T144-'Calc|Option 1'!T144,0)","v":1212.4809365401568},{"$f":"IF($D$4<>NA,U144-'Calc|Option 1'!U144,0)","v":1274.1268538489207},{"$f":"IF($D$4<>NA,V144-'Calc|Option 1'!V144,0)","v":1338.158250686357},{"$f":"IF($D$4<>NA,W144-'Calc|Option 1'!W144,0)","v":1405.3460860389562},{"$f":"IF($D$4<>NA,X144-'Calc|Option 1'!X144,0)","v":1474.7067051966148},{"$f":"IF($D$4<>NA,Y144-'Calc|Option 1'!Y144,0)","v":1546.4191073165844},{"$f":"IF($D$4<>NA,Z144-'Calc|Option 1'!Z144,0)","v":1620.8627530515032},{"$f":"IF($D$4<>NA,AA144-'Calc|Option 1'!AA144,0)","v":1698.1540665706839},{"$f":"IF($D$4<>NA,AB144-'Calc|Option 1'!AB144,0)","v":1778.5193036637554},{"$f":"IF($D$4<>NA,AC144-'Calc|Option 1'!AC144,0)","v":1862.535811183662},{"$f":"IF($D$4<>NA,AD144-'Calc|Option 1'!AD144,0)","v":1949.8999932825466},{"$f":"IF($D$4<>NA,AE144-'Calc|Option 1'!AE144,0)","v":2037.1143961270541},{"$f":"IF($D$4<>NA,AF144-'Calc|Option 1'!AF144,0)","v":2124.3939418430018},{"$f":"IF($D$4<>NA,AG144-'Calc|Option 1'!AG144,0)","v":2218.2763911182042},{"$f":"IF($D$4<>NA,AH144-'Calc|Option 1'!AH144,0)","v":2321.7909130997473},{"$f":"IF($D$4<>NA,AI144-'Calc|Option 1'!AI144,0)","v":2431.7309279511483},{"$f":"IF($D$4<>NA,AJ144-'Calc|Option 1'!AJ144,0)","v":2537.5444328556487},{"$f":"IF($D$4<>NA,AK144-'Calc|Option 1'!AK144,0)","v":2637.1778365670443},{"$f":"IF($D$4<>NA,AL144-'Calc|Option 1'!AL144,0)","v":0},{"$f":"IF($D$4<>NA,AM144-'Calc|Option 1'!AM144,0)","v":0},{"$f":"IF($D$4<>NA,AN144-'Calc|Option 1'!AN144,0)","v":0},{"$f":"IF($D$4<>NA,AO144-'Calc|Option 1'!AO144,0)","v":0},{"$f":"IF($D$4<>NA,AP144-'Calc|Option 1'!AP144,0)","v":0},{"$f":"IF($D$4<>NA,AQ144-'Calc|Option 1'!AQ144,0)","v":0},{"$f":"IF($D$4<>NA,AR144-'Calc|Option 1'!AR144,0)","v":0},{"$f":"IF($D$4<>NA,AS144-'Calc|Option 1'!AS144,0)","v":0},{"$f":"IF($D$4<>NA,AT144-'Calc|Option 1'!AT144,0)","v":0},{"$f":"IF($D$4<>NA,AU144-'Calc|Option 1'!AU144,0)","v":0},{"$f":"IF($D$4<>NA,AV144-'Calc|Option 1'!AV144,0)","v":0},{"$f":"IF($D$4<>NA,AW144-'Calc|Option 1'!AW144,0)","v":0},{"$f":"IF($D$4<>NA,AX144-'Calc|Option 1'!AX144,0)","v":0},{"$f":"IF($D$4<>NA,AY144-'Calc|Option 1'!AY144,0)","v":0},{"$f":"IF($D$4<>NA,AZ144-'Calc|Option 1'!AZ144,0)","v":0},{"$f":"IF($D$4<>NA,BA144-'Calc|Option 1'!BA144,0)","v":0},{"$f":"IF($D$4<>NA,BB144-'Calc|Option 1'!BB144,0)","v":0},{"$f":"IF($D$4<>NA,BC144-'Calc|Option 1'!BC144,0)","v":0},{"$f":"IF($D$4<>NA,BD144-'Calc|Option 1'!BD144,0)","v":0},{"$f":"IF($D$4<>NA,BE144-'Calc|Option 1'!BE144,0)","v":0},{"$f":"IF($D$4<>NA,BF144-'Calc|Option 1'!BF144,0)","v":0},{"$f":"IF($D$4<>NA,BG144-'Calc|Option 1'!BG144,0)","v":0},{"$f":"IF($D$4<>NA,BH144-'Calc|Option 1'!BH144,0)","v":0},{"$f":"IF($D$4<>NA,BI144-'Calc|Option 1'!BI144,0)","v":0},{"$f":"IF($D$4<>NA,BJ144-'Calc|Option 1'!BJ144,0)","v":0},{"$f":"IF($D$4<>NA,BK144-'Calc|Option 1'!BK144,0)","v":0},{"$f":"IF($D$4<>NA,BL144-'Calc|Option 1'!BL144,0)","v":0},{"$f":"IF($D$4<>NA,BM144-'Calc|Option 1'!BM144,0)","v":0},{"$f":"IF($D$4<>NA,BN144-'Calc|Option 1'!BN144,0)","v":0},{"$f":"IF($D$4<>NA,BO144-'Calc|Option 1'!BO144,0)","v":0},{"$f":"IF($D$4<>NA,BP144-'Calc|Option 1'!BP144,0)","v":0},{"$f":"IF($D$4<>NA,BQ144-'Calc|Option 1'!BQ144,0)","v":0},{"$f":"IF($D$4<>NA,BR144-'Calc|Option 1'!BR144,0)","v":0}]
[null,null,null,"Incremental forecast opex (one-off)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K156:BR156,$K$19:$BR$19)","v":0},{"$f":"IF($D$4<>NA,K145-'Calc|Option 1'!K145,0)","v":0},{"$f":"IF($D$4<>NA,L145-'Calc|Option 1'!L145,0)","v":0},{"$f":"IF($D$4<>NA,M145-'Calc|Option 1'!M145,0)","v":0},{"$f":"IF($D$4<>NA,N145-'Calc|Option 1'!N145,0)","v":0},{"$f":"IF($D$4<>NA,O145-'Calc|Option 1'!O145,0)","v":0},{"$f":"IF($D$4<>NA,P145-'Calc|Option 1'!P145,0)","v":0},{"$f":"IF($D$4<>NA,Q145-'Calc|Option 1'!Q145,0)","v":0},{"$f":"IF($D$4<>NA,R145-'Calc|Option 1'!R145,0)","v":0},{"$f":"IF($D$4<>NA,S145-'Calc|Option 1'!S145,0)","v":0},{"$f":"IF($D$4<>NA,T145-'Calc|Option 1'!T145,0)","v":0},{"$f":"IF($D$4<>NA,U145-'Calc|Option 1'!U145,0)","v":0},{"$f":"IF($D$4<>NA,V145-'Calc|Option 1'!V145,0)","v":0},{"$f":"IF($D$4<>NA,W145-'Calc|Option 1'!W145,0)","v":0},{"$f":"IF($D$4<>NA,X145-'Calc|Option 1'!X145,0)","v":0},{"$f":"IF($D$4<>NA,Y145-'Calc|Option 1'!Y145,0)","v":0},{"$f":"IF($D$4<>NA,Z145-'Calc|Option 1'!Z145,0)","v":0},{"$f":"IF($D$4<>NA,AA145-'Calc|Option 1'!AA145,0)","v":0},{"$f":"IF($D$4<>NA,AB145-'Calc|Option 1'!AB145,0)","v":0},{"$f":"IF($D$4<>NA,AC145-'Calc|Option 1'!AC145,0)","v":0},{"$f":"IF($D$4<>NA,AD145-'Calc|Option 1'!AD145,0)","v":0},{"$f":"IF($D$4<>NA,AE145-'Calc|Option 1'!AE145,0)","v":0},{"$f":"IF($D$4<>NA,AF145-'Calc|Option 1'!AF145,0)","v":0},{"$f":"IF($D$4<>NA,AG145-'Calc|Option 1'!AG145,0)","v":0},{"$f":"IF($D$4<>NA,AH145-'Calc|Option 1'!AH145,0)","v":0},{"$f":"IF($D$4<>NA,AI145-'Calc|Option 1'!AI145,0)","v":0},{"$f":"IF($D$4<>NA,AJ145-'Calc|Option 1'!AJ145,0)","v":0},{"$f":"IF($D$4<>NA,AK145-'Calc|Option 1'!AK145,0)","v":0},{"$f":"IF($D$4<>NA,AL145-'Calc|Option 1'!AL145,0)","v":0},{"$f":"IF($D$4<>NA,AM145-'Calc|Option 1'!AM145,0)","v":0},{"$f":"IF($D$4<>NA,AN145-'Calc|Option 1'!AN145,0)","v":0},{"$f":"IF($D$4<>NA,AO145-'Calc|Option 1'!AO145,0)","v":0},{"$f":"IF($D$4<>NA,AP145-'Calc|Option 1'!AP145,0)","v":0},{"$f":"IF($D$4<>NA,AQ145-'Calc|Option 1'!AQ145,0)","v":0},{"$f":"IF($D$4<>NA,AR145-'Calc|Option 1'!AR145,0)","v":0},{"$f":"IF($D$4<>NA,AS145-'Calc|Option 1'!AS145,0)","v":0},{"$f":"IF($D$4<>NA,AT145-'Calc|Option 1'!AT145,0)","v":0},{"$f":"IF($D$4<>NA,AU145-'Calc|Option 1'!AU145,0)","v":0},{"$f":"IF($D$4<>NA,AV145-'Calc|Option 1'!AV145,0)","v":0},{"$f":"IF($D$4<>NA,AW145-'Calc|Option 1'!AW145,0)","v":0},{"$f":"IF($D$4<>NA,AX145-'Calc|Option 1'!AX145,0)","v":0},{"$f":"IF($D$4<>NA,AY145-'Calc|Option 1'!AY145,0)","v":0},{"$f":"IF($D$4<>NA,AZ145-'Calc|Option 1'!AZ145,0)","v":0},{"$f":"IF($D$4<>NA,BA145-'Calc|Option 1'!BA145,0)","v":0},{"$f":"IF($D$4<>NA,BB145-'Calc|Option 1'!BB145,0)","v":0},{"$f":"IF($D$4<>NA,BC145-'Calc|Option 1'!BC145,0)","v":0},{"$f":"IF($D$4<>NA,BD145-'Calc|Option 1'!BD145,0)","v":0},{"$f":"IF($D$4<>NA,BE145-'Calc|Option 1'!BE145,0)","v":0},{"$f":"IF($D$4<>NA,BF145-'Calc|Option 1'!BF145,0)","v":0},{"$f":"IF($D$4<>NA,BG145-'Calc|Option 1'!BG145,0)","v":0},{"$f":"IF($D$4<>NA,BH145-'Calc|Option 1'!BH145,0)","v":0},{"$f":"IF($D$4<>NA,BI145-'Calc|Option 1'!BI145,0)","v":0},{"$f":"IF($D$4<>NA,BJ145-'Calc|Option 1'!BJ145,0)","v":0},{"$f":"IF($D$4<>NA,BK145-'Calc|Option 1'!BK145,0)","v":0},{"$f":"IF($D$4<>NA,BL145-'Calc|Option 1'!BL145,0)","v":0},{"$f":"IF($D$4<>NA,BM145-'Calc|Option 1'!BM145,0)","v":0},{"$f":"IF($D$4<>NA,BN145-'Calc|Option 1'!BN145,0)","v":0},{"$f":"IF($D$4<>NA,BO145-'Calc|Option 1'!BO145,0)","v":0},{"$f":"IF($D$4<>NA,BP145-'Calc|Option 1'!BP145,0)","v":0},{"$f":"IF($D$4<>NA,BQ145-'Calc|Option 1'!BQ145,0)","v":0},{"$f":"IF($D$4<>NA,BR145-'Calc|Option 1'!BR145,0)","v":0}]
[null,null,null,"Incremental forecast net capex","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K157:BR157,$K$19:$BR$19)","v":-6890.8997022121175},{"$f":"IF($D$4<>NA,K146-'Calc|Option 1'!K146,0)","v":0},{"$f":"IF($D$4<>NA,L146-'Calc|Option 1'!L146,0)","v":-147.88457344074129},{"$f":"IF($D$4<>NA,M146-'Calc|Option 1'!M146,0)","v":-2272.9388768092781},{"$f":"IF($D$4<>NA,N146-'Calc|Option 1'!N146,0)","v":-5770.3009197384345},{"$f":"IF($D$4<>NA,O146-'Calc|Option 1'!O146,0)","v":0},{"$f":"IF($D$4<>NA,P146-'Calc|Option 1'!P146,0)","v":0},{"$f":"IF($D$4<>NA,Q146-'Calc|Option 1'!Q146,0)","v":0},{"$f":"IF($D$4<>NA,R146-'Calc|Option 1'!R146,0)","v":0},{"$f":"IF($D$4<>NA,S146-'Calc|Option 1'!S146,0)","v":0},{"$f":"IF($D$4<>NA,T146-'Calc|Option 1'!T146,0)","v":0},{"$f":"IF($D$4<>NA,U146-'Calc|Option 1'!U146,0)","v":0},{"$f":"IF($D$4<>NA,V146-'Calc|Option 1'!V146,0)","v":0},{"$f":"IF($D$4<>NA,W146-'Calc|Option 1'!W146,0)","v":0},{"$f":"IF($D$4<>NA,X146-'Calc|Option 1'!X146,0)","v":0},{"$f":"IF($D$4<>NA,Y146-'Calc|Option 1'!Y146,0)","v":0},{"$f":"IF($D$4<>NA,Z146-'Calc|Option 1'!Z146,0)","v":0},{"$f":"IF($D$4<>NA,AA146-'Calc|Option 1'!AA146,0)","v":0},{"$f":"IF($D$4<>NA,AB146-'Calc|Option 1'!AB146,0)","v":0},{"$f":"IF($D$4<>NA,AC146-'Calc|Option 1'!AC146,0)","v":0},{"$f":"IF($D$4<>NA,AD146-'Calc|Option 1'!AD146,0)","v":0},{"$f":"IF($D$4<>NA,AE146-'Calc|Option 1'!AE146,0)","v":0},{"$f":"IF($D$4<>NA,AF146-'Calc|Option 1'!AF146,0)","v":0},{"$f":"IF($D$4<>NA,AG146-'Calc|Option 1'!AG146,0)","v":0},{"$f":"IF($D$4<>NA,AH146-'Calc|Option 1'!AH146,0)","v":0},{"$f":"IF($D$4<>NA,AI146-'Calc|Option 1'!AI146,0)","v":0},{"$f":"IF($D$4<>NA,AJ146-'Calc|Option 1'!AJ146,0)","v":0},{"$f":"IF($D$4<>NA,AK146-'Calc|Option 1'!AK146,0)","v":0},{"$f":"IF($D$4<>NA,AL146-'Calc|Option 1'!AL146,0)","v":0},{"$f":"IF($D$4<>NA,AM146-'Calc|Option 1'!AM146,0)","v":0},{"$f":"IF($D$4<>NA,AN146-'Calc|Option 1'!AN146,0)","v":0},{"$f":"IF($D$4<>NA,AO146-'Calc|Option 1'!AO146,0)","v":0},{"$f":"IF($D$4<>NA,AP146-'Calc|Option 1'!AP146,0)","v":0},{"$f":"IF($D$4<>NA,AQ146-'Calc|Option 1'!AQ146,0)","v":0},{"$f":"IF($D$4<>NA,AR146-'Calc|Option 1'!AR146,0)","v":0},{"$f":"IF($D$4<>NA,AS146-'Calc|Option 1'!AS146,0)","v":0},{"$f":"IF($D$4<>NA,AT146-'Calc|Option 1'!AT146,0)","v":0},{"$f":"IF($D$4<>NA,AU146-'Calc|Option 1'!AU146,0)","v":0},{"$f":"IF($D$4<>NA,AV146-'Calc|Option 1'!AV146,0)","v":0},{"$f":"IF($D$4<>NA,AW146-'Calc|Option 1'!AW146,0)","v":0},{"$f":"IF($D$4<>NA,AX146-'Calc|Option 1'!AX146,0)","v":0},{"$f":"IF($D$4<>NA,AY146-'Calc|Option 1'!AY146,0)","v":0},{"$f":"IF($D$4<>NA,AZ146-'Calc|Option 1'!AZ146,0)","v":0},{"$f":"IF($D$4<>NA,BA146-'Calc|Option 1'!BA146,0)","v":0},{"$f":"IF($D$4<>NA,BB146-'Calc|Option 1'!BB146,0)","v":0},{"$f":"IF($D$4<>NA,BC146-'Calc|Option 1'!BC146,0)","v":0},{"$f":"IF($D$4<>NA,BD146-'Calc|Option 1'!BD146,0)","v":0},{"$f":"IF($D$4<>NA,BE146-'Calc|Option 1'!BE146,0)","v":0},{"$f":"IF($D$4<>NA,BF146-'Calc|Option 1'!BF146,0)","v":0},{"$f":"IF($D$4<>NA,BG146-'Calc|Option 1'!BG146,0)","v":0},{"$f":"IF($D$4<>NA,BH146-'Calc|Option 1'!BH146,0)","v":0},{"$f":"IF($D$4<>NA,BI146-'Calc|Option 1'!BI146,0)","v":0},{"$f":"IF($D$4<>NA,BJ146-'Calc|Option 1'!BJ146,0)","v":0},{"$f":"IF($D$4<>NA,BK146-'Calc|Option 1'!BK146,0)","v":0},{"$f":"IF($D$4<>NA,BL146-'Calc|Option 1'!BL146,0)","v":0},{"$f":"IF($D$4<>NA,BM146-'Calc|Option 1'!BM146,0)","v":0},{"$f":"IF($D$4<>NA,BN146-'Calc|Option 1'!BN146,0)","v":0},{"$f":"IF($D$4<>NA,BO146-'Calc|Option 1'!BO146,0)","v":0},{"$f":"IF($D$4<>NA,BP146-'Calc|Option 1'!BP146,0)","v":0},{"$f":"IF($D$4<>NA,BQ146-'Calc|Option 1'!BQ146,0)","v":0},{"$f":"IF($D$4<>NA,BR146-'Calc|Option 1'!BR146,0)","v":0}]
[null,null,null,"Incremental forecast Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K158:BR158,$K$19:$BR$19)","v":16541.089913636624},{"$f":"IF($D$4<>NA,K147-'Calc|Option 1'!K147,0)","v":68.271689299161437},{"$f":"IF($D$4<>NA,L147-'Calc|Option 1'!L147,0)","v":70.319839978136258},{"$f":"IF($D$4<>NA,M147-'Calc|Option 1'!M147,0)","v":78.071976130936719},{"$f":"IF($D$4<>NA,N147-'Calc|Option 1'!N147,0)","v":179.93731368296636},{"$f":"IF($D$4<>NA,O147-'Calc|Option 1'!O147,0)","v":467.39246155185356},{"$f":"IF($D$4<>NA,P147-'Calc|Option 1'!P147,0)","v":570.72568253846168},{"$f":"IF($D$4<>NA,Q147-'Calc|Option 1'!Q147,0)","v":636.54531051745766},{"$f":"IF($D$4<>NA,R147-'Calc|Option 1'!R147,0)","v":699.78682766429984},{"$f":"IF($D$4<>NA,S147-'Calc|Option 1'!S147,0)","v":771.34839501708336},{"$f":"IF($D$4<>NA,T147-'Calc|Option 1'!T147,0)","v":851.72603595516989},{"$f":"IF($D$4<>NA,U147-'Calc|Option 1'!U147,0)","v":953.14493820566781},{"$f":"IF($D$4<>NA,V147-'Calc|Option 1'!V147,0)","v":1041.0384044863717},{"$f":"IF($D$4<>NA,W147-'Calc|Option 1'!W147,0)","v":1138.8634088947397},{"$f":"IF($D$4<>NA,X147-'Calc|Option 1'!X147,0)","v":1240.8435857525137},{"$f":"IF($D$4<>NA,Y147-'Calc|Option 1'!Y147,0)","v":1353.6540241053747},{"$f":"IF($D$4<>NA,Z147-'Calc|Option 1'!Z147,0)","v":1471.2621419350842},{"$f":"IF($D$4<>NA,AA147-'Calc|Option 1'!AA147,0)","v":1600.6278544697416},{"$f":"IF($D$4<>NA,AB147-'Calc|Option 1'!AB147,0)","v":1742.4571912793069},{"$f":"IF($D$4<>NA,AC147-'Calc|Option 1'!AC147,0)","v":1897.4653519443655},{"$f":"IF($D$4<>NA,AD147-'Calc|Option 1'!AD147,0)","v":2059.0358137179101},{"$f":"IF($D$4<>NA,AE147-'Calc|Option 1'!AE147,0)","v":2242.4681771822598},{"$f":"IF($D$4<>NA,AF147-'Calc|Option 1'!AF147,0)","v":2441.3919706786905},{"$f":"IF($D$4<>NA,AG147-'Calc|Option 1'!AG147,0)","v":2656.6839604189986},{"$f":"IF($D$4<>NA,AH147-'Calc|Option 1'!AH147,0)","v":2889.2064785624852},{"$f":"IF($D$4<>NA,AI147-'Calc|Option 1'!AI147,0)","v":3148.1899728254061},{"$f":"IF($D$4<>NA,AJ147-'Calc|Option 1'!AJ147,0)","v":3426.6845484205037},{"$f":"IF($D$4<>NA,AK147-'Calc|Option 1'!AK147,0)","v":3743.2200841184117},{"$f":"IF($D$4<>NA,AL147-'Calc|Option 1'!AL147,0)","v":267.25655726096755},{"$f":"IF($D$4<>NA,AM147-'Calc|Option 1'!AM147,0)","v":0},{"$f":"IF($D$4<>NA,AN147-'Calc|Option 1'!AN147,0)","v":0},{"$f":"IF($D$4<>NA,AO147-'Calc|Option 1'!AO147,0)","v":0},{"$f":"IF($D$4<>NA,AP147-'Calc|Option 1'!AP147,0)","v":0},{"$f":"IF($D$4<>NA,AQ147-'Calc|Option 1'!AQ147,0)","v":0},{"$f":"IF($D$4<>NA,AR147-'Calc|Option 1'!AR147,0)","v":0},{"$f":"IF($D$4<>NA,AS147-'Calc|Option 1'!AS147,0)","v":0},{"$f":"IF($D$4<>NA,AT147-'Calc|Option 1'!AT147,0)","v":0},{"$f":"IF($D$4<>NA,AU147-'Calc|Option 1'!AU147,0)","v":0},{"$f":"IF($D$4<>NA,AV147-'Calc|Option 1'!AV147,0)","v":0},{"$f":"IF($D$4<>NA,AW147-'Calc|Option 1'!AW147,0)","v":0},{"$f":"IF($D$4<>NA,AX147-'Calc|Option 1'!AX147,0)","v":0},{"$f":"IF($D$4<>NA,AY147-'Calc|Option 1'!AY147,0)","v":0},{"$f":"IF($D$4<>NA,AZ147-'Calc|Option 1'!AZ147,0)","v":0},{"$f":"IF($D$4<>NA,BA147-'Calc|Option 1'!BA147,0)","v":0},{"$f":"IF($D$4<>NA,BB147-'Calc|Option 1'!BB147,0)","v":0},{"$f":"IF($D$4<>NA,BC147-'Calc|Option 1'!BC147,0)","v":0},{"$f":"IF($D$4<>NA,BD147-'Calc|Option 1'!BD147,0)","v":0},{"$f":"IF($D$4<>NA,BE147-'Calc|Option 1'!BE147,0)","v":0},{"$f":"IF($D$4<>NA,BF147-'Calc|Option 1'!BF147,0)","v":0},{"$f":"IF($D$4<>NA,BG147-'Calc|Option 1'!BG147,0)","v":0},{"$f":"IF($D$4<>NA,BH147-'Calc|Option 1'!BH147,0)","v":0},{"$f":"IF($D$4<>NA,BI147-'Calc|Option 1'!BI147,0)","v":0},{"$f":"IF($D$4<>NA,BJ147-'Calc|Option 1'!BJ147,0)","v":0},{"$f":"IF($D$4<>NA,BK147-'Calc|Option 1'!BK147,0)","v":0},{"$f":"IF($D$4<>NA,BL147-'Calc|Option 1'!BL147,0)","v":0},{"$f":"IF($D$4<>NA,BM147-'Calc|Option 1'!BM147,0)","v":0},{"$f":"IF($D$4<>NA,BN147-'Calc|Option 1'!BN147,0)","v":0},{"$f":"IF($D$4<>NA,BO147-'Calc|Option 1'!BO147,0)","v":0},{"$f":"IF($D$4<>NA,BP147-'Calc|Option 1'!BP147,0)","v":0},{"$f":"IF($D$4<>NA,BQ147-'Calc|Option 1'!BQ147,0)","v":0},{"$f":"IF($D$4<>NA,BR147-'Calc|Option 1'!BR147,0)","v":0}]
[]
[null,null,null,"Net Incremental Economic Benefit Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J155:J158)","v":27219.941405224232},{"$f":"SUM(K155:K158)","v":68.271689299161437},{"$f":"SUM(L155:L158)","v":-77.564733462605034},-2178.8091162691544,-5321.3487476949385,1407.8748134079729,1558.1157982053087,1677.14783723914,1795.5849182766578,1924.4892044269832,2064.2069724953267,2227.2717920545883,2379.1966551727287,2544.2094949336961,2715.5502909491288,2900.0731314219593,3092.1248949865876,3298.7819210404255,3520.9764949430623,3760.0011631280277,4008.9358070004564,4279.5825733093134,4565.7859125216928,4874.9603515372028,5210.997391662233,5579.9209007765548,5964.2289812761519,6380.3979206854565,267.25655726096755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J162","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$BR$19,K160:BR160)-J160,6)=0,0,1)","v":0}]
[]
[null,null,"Scenarios - JGN"]
[]
[null,null,null,"| Economic Benefits overestimate"]
[]
[null,null,null,"Summary of Cashflow - JGN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast incremental cost","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K170:BR170,$K$19:$BR$19)","v":10678.851491587608},{"$f":"SUM(K155:K157)","v":0},-147.88457344074129,-2256.8810924000913,-5501.2860613779048,940.48235185611929,987.3901156668469,1040.6025267216824,1095.798090612358,1153.1408094098999,1212.4809365401568,1274.1268538489207,1338.158250686357,1405.3460860389562,1474.7067051966148,1546.4191073165844,1620.8627530515032,1698.1540665706839,1778.5193036637554,1862.535811183662,1949.8999932825466,2037.1143961270541,2124.3939418430018,2218.2763911182042,2321.7909130997473,2431.7309279511483,2537.5444328556487,2637.1778365670443,0,0,0,0,0,{"$f":"SUM(AQ155:AQ157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast incremental Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K171:BR171,$K$19:$BR$19)","v":14886.980922272962},{"$f":"K158*(1-Cust_Ben_over)","v":61.444520369245296},63.287855980322632,70.264778517843055,161.94358231466973,420.6532153966682,513.65311428461553,572.89077946571194,629.80814489786985,694.21355551537499,766.5534323596529,857.83044438510103,936.93456403773462,1024.9770680052657,1116.7592271772623,1218.2886216948373,1324.1359277415759,1440.5650690227674,1568.2114721513763,1707.7188167499289,1853.1322323461191,2018.2213594640339,2197.2527736108214,2391.0155643770986,2600.285830706237,2833.3709755428654,3084.0160935784534,3368.8980757065706,240.53090153487079,0,0,0,0,{"$f":"AQ158*(1-Cust_Ben_over)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Incremental Cashflow - JGN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J170:J171)","v":25565.832413860568},{"$f":"SUM(K170:K171)","v":61.444520369245296},{"$f":"SUM(L170:L171)","v":-84.59671746041866},-2186.6163138822485,-5339.3424790632353,1361.1355672527875,1501.0432299514623,1613.4933061873944,1725.6062355102279,1847.3543649252749,1979.0343688998096,2131.9572982340219,2275.0928147240916,2430.3231540442221,2591.465932373877,2764.7077290114216,2944.9986807930791,3138.719135593451,3346.7307758151319,3570.2546279335911,3803.0322256286654,4055.3357555910879,4321.6467154538232,4609.2919554953023,4922.0767438059847,5265.1019034940136,5621.560526434102,6006.0759122736144,240.53090153487079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J175","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$BR$19,K173:BR173)-J173,6)=0,0,1)","v":0}]
[]
[null,"Calc | JEN"]
[]
[null,null,"Forecast costs - JEN"]
[]
[null,null,null,"Opex","Source","Unit","Basis","Timing","Nature",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H68=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H68=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I68","v":"Ongoing"},null,{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,K$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,L$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,M$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,N$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,O$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,P$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,Q$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,R$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,S$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,T$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,U$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,V$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,W$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,X$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,Y$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,Z$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AA$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AB$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AC$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AD$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AE$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AF$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AG$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AH$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AI$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AJ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AK$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AL$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AM$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AN$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AO$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AP$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AQ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AR$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AS$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AT$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AU$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AV$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AW$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AX$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AY$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,AZ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BA$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BB$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BC$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BD$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BE$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BF$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BG$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BH$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BI$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BJ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BK$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BL$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BM$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BN$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BO$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BP$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BQ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K68:$BR68,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G68=Nominal,1,BR$13)*IF($D183=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H69=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H69=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I69","v":"Ongoing"},null,{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,K$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,L$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,M$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,N$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,O$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,P$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,Q$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,R$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,S$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,T$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,U$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,V$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,W$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,X$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,Y$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,Z$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AA$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AB$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AC$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AD$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AE$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AF$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AG$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AH$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AI$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AJ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AK$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AL$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AM$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AN$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AO$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AP$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AQ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AR$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AS$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AT$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AU$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AV$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AW$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AX$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AY$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,AZ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BA$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BB$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BC$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BD$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BE$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BF$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BG$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BH$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BI$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BJ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BK$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BL$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BM$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BN$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BO$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BP$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BQ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K69:$BR69,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G69=Nominal,1,BR$13)*IF($D184=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H70=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H70=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I70","v":"Ongoing"},null,{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,K$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,L$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,M$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,N$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,O$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,P$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,Q$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,R$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,S$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,T$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,U$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,V$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,W$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,X$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,Y$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,Z$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AA$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AB$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AC$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AD$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AE$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AF$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AG$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AH$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AI$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AJ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AK$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AL$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AM$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AN$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AO$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AP$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AQ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AR$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AS$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AT$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AU$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AV$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AW$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AX$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AY$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,AZ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BA$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BB$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BC$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BD$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BE$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BF$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BG$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BH$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BI$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BJ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BK$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BL$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BM$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BN$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BO$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BP$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BQ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K70:$BR70,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G70=Nominal,1,BR$13)*IF($D185=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H71=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H71=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I71","v":"Ongoing"},null,{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,K$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,L$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,M$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,N$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,O$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,P$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,Q$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,R$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,S$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,T$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,U$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,V$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,W$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,X$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,Y$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,Z$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AA$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AB$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AC$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AD$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AE$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AF$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AG$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AH$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AI$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AJ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AK$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AL$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AM$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AN$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AO$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AP$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AQ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AR$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AS$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AT$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AU$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AV$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AW$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AX$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AY$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,AZ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BA$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BB$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BC$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BD$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BE$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BF$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BG$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BH$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BI$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BJ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BK$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BL$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BM$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BN$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BO$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BP$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BQ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K71:$BR71,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G71=Nominal,1,BR$13)*IF($D186=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H72=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H72=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I72","v":"[Select from list]"},null,{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,K$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,L$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,M$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,N$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,O$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,P$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,Q$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,R$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,S$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,T$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,U$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,V$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,W$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,X$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,Y$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,Z$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AA$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AB$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AC$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AD$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AE$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AF$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AG$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AH$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AI$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AJ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AK$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AL$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AM$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AN$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AO$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AP$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AQ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AR$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AS$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AT$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AU$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AV$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AW$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AX$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AY$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,AZ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BA$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BB$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BC$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BD$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BE$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BF$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BG$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BH$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BI$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BJ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BK$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BL$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BM$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BN$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BO$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BP$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BQ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K72:$BR72,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G72=Nominal,1,BR$13)*IF($D187=Shared,JEN_share,1))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&I189&\" \"&D181","v":"Total Ongoing Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Ongoing_Opex","v":"Ongoing"},null,{"$f":"SUMIF($I183:$I187,$I189,K183:K187)","v":0},{"$f":"SUMIF($I183:$I187,$I189,L183:L187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&I190&\" \"&D181","v":"Total Project cost (one-off) Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Oneoff_Opex","v":"Project cost (one-off)"},null,{"$f":"SUMIF($I183:$I187,$I190,K183:K187)","v":0},{"$f":"SUMIF($I183:$I187,$I190,L183:L187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K192:BR192)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K190),ISERROR(K189)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L190),ISERROR(L189)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross capex by asset class","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I127,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I127,NA)","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,K$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,L$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,M$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,N$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,O$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,P$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,Q$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,R$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,S$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,T$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,U$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,V$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,W$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,X$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,Y$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,Z$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AA$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AB$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AC$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AD$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AE$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AF$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AG$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AH$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AI$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AJ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AK$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AL$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AM$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AN$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AO$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AP$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AQ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AR$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AS$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AT$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AU$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AV$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AW$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AX$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AY$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,AZ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,BA$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,BB$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,BC$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,BD$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,BE$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,BF$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,BG$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,BH$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,BI$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,BJ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,BK$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,BL$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,BM$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,BN$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,BO$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,BP$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,BQ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K127:$BR127,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G127=$G196,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I128,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I128,NA)","v":"n/a"},"Input|Costs&Benefits","$000",{"$f":"G196","v":"Real 2024"},"End-year",null,null,{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,K$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,L$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,M$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,N$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,O$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,P$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,Q$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,R$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,S$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,T$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,U$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,V$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,W$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,X$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,Y$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,Z$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AA$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AB$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AC$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AD$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AE$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AF$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AG$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AH$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AI$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AJ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AK$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AL$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AM$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AN$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AO$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AP$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AQ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AR$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AS$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AT$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AU$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AV$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AW$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AX$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AY$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,AZ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,BA$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,BB$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,BC$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,BD$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,BE$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,BF$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,BG$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,BH$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,BI$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,BJ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,BK$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,BL$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,BM$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,BN$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,BO$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,BP$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,BQ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K128:$BR128,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G128=$G197,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I129,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I129,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,K$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,L$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,M$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,N$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,O$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,P$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,Q$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,R$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,S$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,T$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,U$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,V$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,W$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,X$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,Y$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,Z$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AA$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AB$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AC$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AD$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AE$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AF$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AG$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AH$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AI$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AJ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AK$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AL$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AM$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AN$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AO$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AP$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AQ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AR$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AS$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AT$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AU$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AV$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AW$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AX$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AY$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,AZ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,BA$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,BB$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,BC$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,BD$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,BE$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,BF$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,BG$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,BH$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,BI$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,BJ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,BK$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,BL$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,BM$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,BN$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,BO$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,BP$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,BQ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K129:$BR129,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G129=$G198,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I130,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I130,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,K$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,L$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,M$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,N$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,O$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,P$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,Q$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,R$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,S$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,T$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,U$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,V$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,W$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,X$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,Y$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,Z$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AA$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AB$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AC$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AD$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AE$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AF$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AG$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AH$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AI$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AJ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AK$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AL$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AM$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AN$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AO$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AP$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AQ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AR$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AS$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AT$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AU$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AV$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AW$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AX$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AY$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,AZ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,BA$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,BB$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,BC$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,BD$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,BE$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,BF$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,BG$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,BH$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,BI$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,BJ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,BK$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,BL$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,BM$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,BN$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,BO$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,BP$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,BQ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K130:$BR130,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G130=$G199,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I131,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I131,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,K$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,L$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,M$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,N$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,O$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,P$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,Q$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,R$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,S$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,T$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,U$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,V$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,W$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,X$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,Y$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,Z$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AA$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AB$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AC$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AD$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AE$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AF$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AG$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AH$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AI$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AJ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AK$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AL$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AM$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AN$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AO$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AP$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AQ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AR$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AS$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AT$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AU$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AV$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AW$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AX$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AY$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,AZ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,BA$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,BB$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,BC$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,BD$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,BE$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,BF$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,BG$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,BH$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,BI$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,BJ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,BK$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,BL$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,BM$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,BN$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,BO$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,BP$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,BQ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K131:$BR131,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G131=$G200,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I132,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I132,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,K$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,L$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,M$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,N$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,O$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,P$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,Q$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,R$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,S$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,T$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,U$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,V$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,W$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,X$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,Y$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,Z$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AA$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AB$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AC$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AD$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AE$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AF$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AG$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AH$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AI$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AJ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AK$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AL$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AM$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AN$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AO$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AP$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AQ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AR$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AS$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AT$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AU$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AV$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AW$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AX$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AY$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,AZ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,BA$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,BB$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,BC$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,BD$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,BE$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,BF$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,BG$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,BH$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,BI$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,BJ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,BK$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,BL$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,BM$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,BN$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,BO$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,BP$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,BQ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K132:$BR132,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G132=$G201,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I133,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I133,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,K$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,L$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,M$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,N$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,O$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,P$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,Q$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,R$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,S$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,T$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,U$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,V$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,W$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,X$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,Y$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,Z$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AA$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AB$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AC$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AD$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AE$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AF$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AG$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AH$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AI$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AJ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AK$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AL$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AM$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AN$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AO$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AP$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AQ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AR$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AS$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AT$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AU$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AV$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AW$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AX$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AY$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,AZ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,BA$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,BB$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,BC$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,BD$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,BE$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,BF$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,BG$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,BH$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,BI$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,BJ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,BK$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,BL$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,BM$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,BN$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,BO$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,BP$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,BQ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K133:$BR133,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G133=$G202,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D194","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K196:K202)","v":0},{"$f":"SUM(L196:L202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D194","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K204*K$13","v":0},{"$f":"L204*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K207:BR207)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K205),ISERROR(K204)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L205),ISERROR(L204)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capital Contribution","Source","Unit","Basis",{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D196","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,K$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,L$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,M$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,N$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,O$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,P$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,Q$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,R$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,S$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,T$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,U$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,V$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,W$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,X$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,Y$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,Z$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AA$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AB$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AC$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AD$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AE$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AF$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AG$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AH$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AI$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AJ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AK$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AL$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AM$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AN$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AO$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AP$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AQ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AR$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AS$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AT$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AU$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AV$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AW$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AX$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AY$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,AZ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,BA$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,BB$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,BC$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,BD$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,BE$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,BF$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,BG$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,BH$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,BI$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,BJ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,BK$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,BL$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,BM$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,BN$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,BO$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,BP$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,BQ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K187:$BR187,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G187=$G211,1,BR$14))","v":0}]
[null,null,null,{"$f":"D197","v":"n/a"},"Input|Costs&Benefits","$000",{"$f":"G211","v":"Real 2024"},"End-year",null,null,{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,K$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,L$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,M$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,N$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,O$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,P$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,Q$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,R$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,S$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,T$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,U$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,V$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,W$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,X$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,Y$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,Z$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AA$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AB$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AC$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AD$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AE$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AF$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AG$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AH$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AI$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AJ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AK$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AL$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AM$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AN$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AO$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AP$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AQ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AR$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AS$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AT$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AU$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AV$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AW$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AX$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AY$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,AZ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,BA$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,BB$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,BC$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,BD$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,BE$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,BF$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,BG$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,BH$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,BI$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,BJ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,BK$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,BL$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,BM$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,BN$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,BO$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,BP$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,BQ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K188:$BR188,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G188=$G212,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,K$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,L$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,M$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,N$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,O$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,P$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,Q$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,R$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,S$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,T$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,U$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,V$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,W$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,X$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,Y$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,Z$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AA$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AB$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AC$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AD$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AE$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AF$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AG$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AH$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AI$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AJ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AK$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AL$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AM$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AN$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AO$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AP$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AQ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AR$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AS$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AT$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AU$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AV$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AW$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AX$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AY$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,AZ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,BA$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,BB$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,BC$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,BD$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,BE$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,BF$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,BG$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,BH$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,BI$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,BJ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,BK$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,BL$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,BM$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,BN$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,BO$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,BP$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,BQ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K189:$BR189,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G189=$G213,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,K$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,L$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,M$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,N$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,O$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,P$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,Q$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,R$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,S$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,T$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,U$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,V$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,W$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,X$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,Y$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,Z$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AA$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AB$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AC$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AD$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AE$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AF$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AG$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AH$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AI$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AJ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AK$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AL$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AM$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AN$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AO$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AP$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AQ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AR$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AS$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AT$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AU$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AV$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AW$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AX$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AY$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,AZ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,BA$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,BB$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,BC$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,BD$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,BE$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,BF$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,BG$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,BH$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,BI$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,BJ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,BK$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,BL$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,BM$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,BN$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,BO$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,BP$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,BQ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K190:$BR190,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G190=$G214,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,K$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,L$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,M$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,N$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,O$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,P$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,Q$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,R$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,S$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,T$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,U$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,V$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,W$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,X$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,Y$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,Z$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AA$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AB$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AC$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AD$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AE$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AF$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AG$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AH$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AI$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AJ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AK$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AL$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AM$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AN$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AO$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AP$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AQ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AR$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AS$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AT$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AU$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AV$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AW$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AX$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AY$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,AZ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,BA$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,BB$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,BC$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,BD$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,BE$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,BF$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,BG$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,BH$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,BI$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,BJ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,BK$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,BL$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,BM$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,BN$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,BO$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,BP$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,BQ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K191:$BR191,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G191=$G215,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,K$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,L$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,M$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,N$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,O$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,P$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,Q$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,R$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,S$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,T$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,U$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,V$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,W$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,X$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,Y$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,Z$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AA$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AB$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AC$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AD$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AE$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AF$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AG$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AH$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AI$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AJ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AK$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AL$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AM$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AN$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AO$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AP$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AQ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AR$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AS$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AT$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AU$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AV$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AW$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AX$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AY$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,AZ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,BA$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,BB$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,BC$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,BD$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,BE$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,BF$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,BG$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,BH$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,BI$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,BJ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,BK$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,BL$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,BM$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,BN$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,BO$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,BP$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,BQ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K192:$BR192,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G192=$G216,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,K$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,L$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,M$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,N$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,O$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,P$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,Q$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,R$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,S$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,T$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,U$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,V$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,W$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,X$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,Y$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,Z$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AA$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AB$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AC$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AD$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AE$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AF$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AG$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AH$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AI$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AJ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AK$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AL$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AM$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AN$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AO$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AP$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AQ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AR$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AS$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AT$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AU$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AV$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AW$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AX$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AY$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,AZ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,BA$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,BB$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,BC$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,BD$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,BE$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,BF$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,BG$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,BH$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,BI$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,BJ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,BK$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,BL$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,BM$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,BN$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,BO$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,BP$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,BQ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K193:$BR193,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G193=$G217,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D209","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K211:K217)","v":0},{"$f":"SUM(L211:L217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D209","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K219*K$13","v":0},{"$f":"L219*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K222:BR222)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K220),ISERROR(K219)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L220),ISERROR(L219)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net capex by asset class","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D196","v":"n/a"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K196-K211","v":0},{"$f":"L196-L211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D197","v":"n/a"},"Calculated","$000",{"$f":"G226","v":"Real 2024"},"End-year",null,null,{"$f":"K197-K212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z201-Z216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K202-K217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Total \"&D224","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K226:K232)","v":0},{"$f":"SUM(L226:L232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D224","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K234*K$13","v":0},{"$f":"L234*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K237:BR237)<>0,1,0)","v":0},null,null,"Check - total matches above",null,null,null,null,null,null,{"$f":"IF(ROUND(K205-K220-K235,6)=0,0,1)","v":0},{"$f":"IF(ROUND(L205-L220-L235,6)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Forecast Economic Benefit - JEN"]
[]
[null,null,null,{"$f":"C239","v":"Forecast Economic Benefit - JEN"},"Source","Unit","Basis",{"$f":"H$4","v":"Timing"},null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D254","v":"Costs at asset failure"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K243:DF243,$K$23:$DF$23)","v":0},{"$f":"-K261","v":0},{"$f":"-L261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D267","v":"Energy Reliability (Value of unserved energy)"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K244:DF244,$K$23:$DF$23)","v":0},{"$f":"-K279","v":0},{"$f":"-L279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D285","v":"Energy Losses"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K245:DF245,$K$23:$DF$23)","v":0},{"$f":"-K291","v":0},{"$f":"-L291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Lookup!$G$141","v":"Other Economic Benefits"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K246:BR246,$K$23:$BR$23)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))*K$13)\n*(1+K$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))*L$13)\n*(1+L$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))*M$13)\n*(1+M$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))*N$13)\n*(1+N$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))*O$13)\n*(1+O$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))*P$13)\n*(1+P$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))*Q$13)\n*(1+Q$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))*R$13)\n*(1+R$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))*S$13)\n*(1+S$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))*T$13)\n*(1+T$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))*U$13)\n*(1+U$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))*V$13)\n*(1+V$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))*W$13)\n*(1+W$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))*X$13)\n*(1+X$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))*Y$13)\n*(1+Y$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))*Z$13)\n*(1+Z$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))*AA$13)\n*(1+AA$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))*AB$13)\n*(1+AB$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))*AC$13)\n*(1+AC$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))*AD$13)\n*(1+AD$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))*AE$13)\n*(1+AE$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))*AF$13)\n*(1+AF$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))*AG$13)\n*(1+AG$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))*AH$13)\n*(1+AH$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))*AI$13)\n*(1+AI$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))*AJ$13)\n*(1+AJ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))*AK$13)\n*(1+AK$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))*AL$13)\n*(1+AL$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))*AM$13)\n*(1+AM$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))*AN$13)\n*(1+AN$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))*AO$13)\n*(1+AO$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))*AP$13)\n*(1+AP$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))*AQ$13)\n*(1+AQ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))*AR$13)\n*(1+AR$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))*AS$13)\n*(1+AS$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))*AT$13)\n*(1+AT$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))*AU$13)\n*(1+AU$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))*AV$13)\n*(1+AV$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))*AW$13)\n*(1+AW$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))*AX$13)\n*(1+AX$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))*AY$13)\n*(1+AY$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))*AZ$13)\n*(1+AZ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))*BA$13)\n*(1+BA$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))*BB$13)\n*(1+BB$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))*BC$13)\n*(1+BC$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))*BD$13)\n*(1+BD$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))*BE$13)\n*(1+BE$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))*BF$13)\n*(1+BF$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))*BG$13)\n*(1+BG$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))*BH$13)\n*(1+BH$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))*BI$13)\n*(1+BI$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))*BJ$13)\n*(1+BJ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))*BK$13)\n*(1+BK$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))*BL$13)\n*(1+BL$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))*BM$13)\n*(1+BM$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))*BN$13)\n*(1+BN$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))*BO$13)\n*(1+BO$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))*BP$13)\n*(1+BP$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))*BQ$13)\n*(1+BQ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))*BR$13)\n*(1+BR$12)^CF_End_Yr*($D$4<>NA)","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D241","v":"Total Forecast Economic Benefit - JEN"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J243:J246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP243:AP246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(J250:BR250)<>0,1,0)","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$DF$23,K248:DF248)-J248,6)=0,0,1)","v":0}]
[]
[null,null,null,"Costs at asset failure"]
[]
[null,null,null,"Costs at asset failure","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D257","v":"Cost at Asset Failure"},"Input|Costs&Benefits",{"$f":"thousands","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF(OR($D$4=NA,K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+K$12)^CF_End_Yr,K$13*(1+K$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+L$12)^CF_End_Yr,L$13*(1+L$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+M$12)^CF_End_Yr,M$13*(1+M$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+N$12)^CF_End_Yr,N$13*(1+N$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+O$12)^CF_End_Yr,O$13*(1+O$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+P$12)^CF_End_Yr,P$13*(1+P$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+Q$12)^CF_End_Yr,Q$13*(1+Q$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+R$12)^CF_End_Yr,R$13*(1+R$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+S$12)^CF_End_Yr,S$13*(1+S$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+T$12)^CF_End_Yr,T$13*(1+T$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+U$12)^CF_End_Yr,U$13*(1+U$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+V$12)^CF_End_Yr,V$13*(1+V$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+W$12)^CF_End_Yr,W$13*(1+W$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+X$12)^CF_End_Yr,X$13*(1+X$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+Y$12)^CF_End_Yr,Y$13*(1+Y$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+Z$12)^CF_End_Yr,Z$13*(1+Z$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AA$12)^CF_End_Yr,AA$13*(1+AA$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AB$12)^CF_End_Yr,AB$13*(1+AB$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AC$12)^CF_End_Yr,AC$13*(1+AC$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AD$12)^CF_End_Yr,AD$13*(1+AD$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AE$12)^CF_End_Yr,AE$13*(1+AE$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AF$12)^CF_End_Yr,AF$13*(1+AF$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AG$12)^CF_End_Yr,AG$13*(1+AG$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AH$12)^CF_End_Yr,AH$13*(1+AH$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AI$12)^CF_End_Yr,AI$13*(1+AI$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AJ$12)^CF_End_Yr,AJ$13*(1+AJ$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AK$12)^CF_End_Yr,AK$13*(1+AK$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AL$12)^CF_End_Yr,AL$13*(1+AL$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AM$12)^CF_End_Yr,AM$13*(1+AM$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AN$12)^CF_End_Yr,AN$13*(1+AN$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AO$12)^CF_End_Yr,AO$13*(1+AO$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AP$12)^CF_End_Yr,AP$13*(1+AP$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AQ$12)^CF_End_Yr,AQ$13*(1+AQ$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AR$12)^CF_End_Yr,AR$13*(1+AR$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AS$12)^CF_End_Yr,AS$13*(1+AS$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AT$12)^CF_End_Yr,AT$13*(1+AT$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AU$12)^CF_End_Yr,AU$13*(1+AU$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AV$12)^CF_End_Yr,AV$13*(1+AV$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AW$12)^CF_End_Yr,AW$13*(1+AW$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AX$12)^CF_End_Yr,AX$13*(1+AX$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AY$12)^CF_End_Yr,AY$13*(1+AY$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+AZ$12)^CF_End_Yr,AZ$13*(1+AZ$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+BA$12)^CF_End_Yr,BA$13*(1+BA$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+BB$12)^CF_End_Yr,BB$13*(1+BB$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+BC$12)^CF_End_Yr,BC$13*(1+BC$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+BD$12)^CF_End_Yr,BD$13*(1+BD$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+BE$12)^CF_End_Yr,BE$13*(1+BE$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+BF$12)^CF_End_Yr,BF$13*(1+BF$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+BG$12)^CF_End_Yr,BG$13*(1+BG$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+BH$12)^CF_End_Yr,BH$13*(1+BH$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+BI$12)^CF_End_Yr,BI$13*(1+BI$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+BJ$12)^CF_End_Yr,BJ$13*(1+BJ$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+BK$12)^CF_End_Yr,BK$13*(1+BK$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+BL$12)^CF_End_Yr,BL$13*(1+BL$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+BM$12)^CF_End_Yr,BM$13*(1+BM$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+BN$12)^CF_End_Yr,BN$13*(1+BN$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+BO$12)^CF_End_Yr,BO$13*(1+BO$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+BP$12)^CF_End_Yr,BP$13*(1+BP$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+BQ$12)^CF_End_Yr,BQ$13*(1+BQ$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K259:$BR259,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G259=Nominal,(1+BR$12)^CF_End_Yr,BR$13*(1+BR$12)^CF_End_Yr)","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D265","v":"Probability of Asset Failure (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K267:$BR267,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,"Cumulative Probability of No Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,1,{"$f":"J258*(1-K257)","v":1},{"$f":"K258*(1-L257)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Cumulative Probability of Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"J258*K257","v":0},{"$f":"K258*L257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D254","v":"Costs at asset failure"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K256*K259/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ256*AQ259/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K263:BR263)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K261),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy Reliability"]
[]
[null,null,null,"Energy Reliability (Value of unserved energy)","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!$D$92","v":"VCR"},"Calc|Option 1",{"$f":"'Model Assumptions'!$F$92","v":"$000/MWh"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Calc|Option 1'!K246*($D$4<>NA)","v":43.961918611438577},{"$f":"'Calc|Option 1'!L246*($D$4<>NA)","v":45.280776169781738},{"$f":"'Calc|Option 1'!M246*($D$4<>NA)","v":46.412795574026269},{"$f":"'Calc|Option 1'!N246*($D$4<>NA)","v":47.573115463376915},{"$f":"'Calc|Option 1'!O246*($D$4<>NA)","v":48.762443349961323},{"$f":"'Calc|Option 1'!P246*($D$4<>NA)","v":49.981504433710342},{"$f":"'Calc|Option 1'!Q246*($D$4<>NA)","v":51.231042044553085},{"$f":"'Calc|Option 1'!R246*($D$4<>NA)","v":52.511818095666897},{"$f":"'Calc|Option 1'!S246*($D$4<>NA)","v":53.824613548058551},{"$f":"'Calc|Option 1'!T246*($D$4<>NA)","v":55.17022888676},{"$f":"'Calc|Option 1'!U246*($D$4<>NA)","v":56.549484608928992},{"$f":"'Calc|Option 1'!V246*($D$4<>NA)","v":57.963221724152206},{"$f":"'Calc|Option 1'!W246*($D$4<>NA)","v":59.412302267255988},{"$f":"'Calc|Option 1'!X246*($D$4<>NA)","v":60.897609823937373},{"$f":"'Calc|Option 1'!Y246*($D$4<>NA)","v":62.42005006953579},{"$f":"'Calc|Option 1'!Z246*($D$4<>NA)","v":63.980551321274156},{"$f":"'Calc|Option 1'!AA246*($D$4<>NA)","v":65.580065104306001},{"$f":"'Calc|Option 1'!AB246*($D$4<>NA)","v":67.219566731913631},{"$f":"'Calc|Option 1'!AC246*($D$4<>NA)","v":68.900055900211441},{"$f":"'Calc|Option 1'!AD246*($D$4<>NA)","v":70.62255729771671},{"$f":"'Calc|Option 1'!AE246*($D$4<>NA)","v":72.388121230159612},{"$f":"'Calc|Option 1'!AF246*($D$4<>NA)","v":74.197824260913578},{"$f":"'Calc|Option 1'!AG246*($D$4<>NA)","v":76.052769867436396},{"$f":"'Calc|Option 1'!AH246*($D$4<>NA)","v":77.954089114122297},{"$f":"'Calc|Option 1'!AI246*($D$4<>NA)","v":79.902941341975321},{"$f":"'Calc|Option 1'!AJ246*($D$4<>NA)","v":81.900514875524706},{"$f":"'Calc|Option 1'!AK246*($D$4<>NA)","v":83.948027747412794},{"$f":"'Calc|Option 1'!AL246*($D$4<>NA)","v":86.046728441098097},{"$f":"'Calc|Option 1'!AM246*($D$4<>NA)","v":88.197896652125522},{"$f":"'Calc|Option 1'!AN246*($D$4<>NA)","v":90.402844068428649},{"$f":"'Calc|Option 1'!AO246*($D$4<>NA)","v":92.662915170139328},{"$f":"'Calc|Option 1'!AP246*($D$4<>NA)","v":94.979488049392785},{"$f":"'Calc|Option 1'!AQ246*($D$4<>NA)","v":97.353975250627599},{"$f":"'Calc|Option 1'!AR246*($D$4<>NA)","v":99.787824631893258},{"$f":"'Calc|Option 1'!AS246*($D$4<>NA)","v":102.28252024769056},{"$f":"'Calc|Option 1'!AT246*($D$4<>NA)","v":104.83958325388281},{"$f":"'Calc|Option 1'!AU246*($D$4<>NA)","v":107.46057283522983},{"$f":"'Calc|Option 1'!AV246*($D$4<>NA)","v":110.14708715611054},{"$f":"'Calc|Option 1'!AW246*($D$4<>NA)","v":112.90076433501328},{"$f":"'Calc|Option 1'!AX246*($D$4<>NA)","v":115.72328344338858},{"$f":"'Calc|Option 1'!AY246*($D$4<>NA)","v":118.61636552947327},{"$f":"'Calc|Option 1'!AZ246*($D$4<>NA)","v":121.58177466771005},{"$f":"'Calc|Option 1'!BA246*($D$4<>NA)","v":124.62131903440276},{"$f":"'Calc|Option 1'!BB246*($D$4<>NA)","v":127.73685201026279},{"$f":"'Calc|Option 1'!BC246*($D$4<>NA)","v":130.93027331051931},{"$f":"'Calc|Option 1'!BD246*($D$4<>NA)","v":134.20353014328228},{"$f":"'Calc|Option 1'!BE246*($D$4<>NA)","v":137.55861839686426},{"$f":"'Calc|Option 1'!BF246*($D$4<>NA)","v":140.99758385678584},{"$f":"'Calc|Option 1'!BG246*($D$4<>NA)","v":144.52252345320545},{"$f":"'Calc|Option 1'!BH246*($D$4<>NA)","v":148.13558653953558},{"$f":"'Calc|Option 1'!BI246*($D$4<>NA)","v":151.83897620302392},{"$f":"'Calc|Option 1'!BJ246*($D$4<>NA)","v":155.63495060809947},{"$f":"'Calc|Option 1'!BK246*($D$4<>NA)","v":159.5258243733019},{"$f":"'Calc|Option 1'!BL246*($D$4<>NA)","v":163.51396998263442},{"$f":"'Calc|Option 1'!BM246*($D$4<>NA)","v":167.60181923220023},{"$f":"'Calc|Option 1'!BN246*($D$4<>NA)","v":171.79186471300517},{"$f":"'Calc|Option 1'!BO246*($D$4<>NA)","v":176.08666133083025},{"$f":"'Calc|Option 1'!BP246*($D$4<>NA)","v":180.48882786410095},{"$f":"'Calc|Option 1'!BQ246*($D$4<>NA)","v":185.0010485607034},{"$f":"'Calc|Option 1'!BR246*($D$4<>NA)","v":189.62607477472096}]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$317","v":"N Probability"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K331:$BR331,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$318","v":"N Duration (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K332:$BR332,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$319","v":"N Energy at risk"},"Input|Costs&Benefits",{"$f":"'Input|Costs&Benefits'!$F$319","v":"MWh"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K333:$BR333,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$320","v":"N-1 Probability"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K334:$BR334,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$321","v":"N-1 Duration (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K335:$BR335,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$322","v":"N-1 Energy at risk"},"Input|Costs&Benefits",{"$f":"'Input|Costs&Benefits'!$F$319","v":"MWh"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K336:$BR336,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D267","v":"Energy Reliability (Value of unserved energy)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"(PRODUCT(K275:K277)+PRODUCT(K271:K273))*K269/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PRODUCT(AQ275:AQ277)+PRODUCT(AQ271:AQ273))*AQ269/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K281:BR281)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K279),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy Losses"]
[]
[null,null,null,"Energy Losses","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!D93","v":"Wholesale Electricity Price"},"Calc|Option 1",{"$f":"'Model Assumptions'!$F$92","v":"$000/MWh"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Calc|Option 1'!K264*($D$4<>NA)","v":9.5770662766386003E-2},{"$f":"'Calc|Option 1'!L264*($D$4<>NA)","v":9.8643782649377579E-2},{"$f":"'Calc|Option 1'!M264*($D$4<>NA)","v":0.101109877215612},{"$f":"'Calc|Option 1'!N264*($D$4<>NA)","v":0.10363762414600228},{"$f":"'Calc|Option 1'!O264*($D$4<>NA)","v":0.10622856474965231},{"$f":"'Calc|Option 1'!P264*($D$4<>NA)","v":0.10888427886839359},{"$f":"'Calc|Option 1'!Q264*($D$4<>NA)","v":0.11160638584010339},{"$f":"'Calc|Option 1'!R264*($D$4<>NA)","v":0.11439654548610594},{"$f":"'Calc|Option 1'!S264*($D$4<>NA)","v":0.11725645912325855},{"$f":"'Calc|Option 1'!T264*($D$4<>NA)","v":0.12018787060133998},{"$f":"'Calc|Option 1'!U264*($D$4<>NA)","v":0.12319256736637345},{"$f":"'Calc|Option 1'!V264*($D$4<>NA)","v":0.12627238155053278},{"$f":"'Calc|Option 1'!W264*($D$4<>NA)","v":0.12942919108929604},{"$f":"'Calc|Option 1'!X264*($D$4<>NA)","v":0.13266492086652842},{"$f":"'Calc|Option 1'!Y264*($D$4<>NA)","v":0.13598154388819159},{"$f":"'Calc|Option 1'!Z264*($D$4<>NA)","v":0.13938108248539632},{"$f":"'Calc|Option 1'!AA264*($D$4<>NA)","v":0.14286560954753116},{"$f":"'Calc|Option 1'!AB264*($D$4<>NA)","v":0.14643724978621941},{"$f":"'Calc|Option 1'!AC264*($D$4<>NA)","v":0.15009818103087488},{"$f":"'Calc|Option 1'!AD264*($D$4<>NA)","v":0.15385063555664671},{"$f":"'Calc|Option 1'!AE264*($D$4<>NA)","v":0.15769690144556284},{"$f":"'Calc|Option 1'!AF264*($D$4<>NA)","v":0.16163932398170186},{"$f":"'Calc|Option 1'!AG264*($D$4<>NA)","v":0.16568030708124437},{"$f":"'Calc|Option 1'!AH264*($D$4<>NA)","v":0.16982231475827544},{"$f":"'Calc|Option 1'!AI264*($D$4<>NA)","v":0.17406787262723228},{"$f":"'Calc|Option 1'!AJ264*($D$4<>NA)","v":0.17841956944291304},{"$f":"'Calc|Option 1'!AK264*($D$4<>NA)","v":0.18288005867898582},{"$f":"'Calc|Option 1'!AL264*($D$4<>NA)","v":0.18745206014596041},{"$f":"'Calc|Option 1'!AM264*($D$4<>NA)","v":0.1921383616496094},{"$f":"'Calc|Option 1'!AN264*($D$4<>NA)","v":0.19694182069084959},{"$f":"'Calc|Option 1'!AO264*($D$4<>NA)","v":0.20186536620812073},{"$f":"'Calc|Option 1'!AP264*($D$4<>NA)","v":0.20691200036332372},{"$f":"'Calc|Option 1'!AQ264*($D$4<>NA)","v":0.21208480037240679},{"$f":"'Calc|Option 1'!AR264*($D$4<>NA)","v":0.21738692038171686},{"$f":"'Calc|Option 1'!AS264*($D$4<>NA)","v":0.22282159339125976},{"$f":"'Calc|Option 1'!AT264*($D$4<>NA)","v":0.22839213322604118},{"$f":"'Calc|Option 1'!AU264*($D$4<>NA)","v":0.23410193655669212},{"$f":"'Calc|Option 1'!AV264*($D$4<>NA)","v":0.23995448497060937},{"$f":"'Calc|Option 1'!AW264*($D$4<>NA)","v":0.24595334709487454},{"$f":"'Calc|Option 1'!AX264*($D$4<>NA)","v":0.25210218077224633},{"$f":"'Calc|Option 1'!AY264*($D$4<>NA)","v":0.25840473529155245},{"$f":"'Calc|Option 1'!AZ264*($D$4<>NA)","v":0.26486485367384111},{"$f":"'Calc|Option 1'!BA264*($D$4<>NA)","v":0.27148647501568707},{"$f":"'Calc|Option 1'!BB264*($D$4<>NA)","v":0.27827363689107915},{"$f":"'Calc|Option 1'!BC264*($D$4<>NA)","v":0.28523047781335609},{"$f":"'Calc|Option 1'!BD264*($D$4<>NA)","v":0.29236123975868988},{"$f":"'Calc|Option 1'!BE264*($D$4<>NA)","v":0.29967027075265701},{"$f":"'Calc|Option 1'!BF264*($D$4<>NA)","v":0.30716202752147337},{"$f":"'Calc|Option 1'!BG264*($D$4<>NA)","v":0.31484107820951013},{"$f":"'Calc|Option 1'!BH264*($D$4<>NA)","v":0.3227121051647478},{"$f":"'Calc|Option 1'!BI264*($D$4<>NA)","v":0.3307799077938664},{"$f":"'Calc|Option 1'!BJ264*($D$4<>NA)","v":0.33904940548871298},{"$f":"'Calc|Option 1'!BK264*($D$4<>NA)","v":0.34752564062593072},{"$f":"'Calc|Option 1'!BL264*($D$4<>NA)","v":0.35621378164157885},{"$f":"'Calc|Option 1'!BM264*($D$4<>NA)","v":0.36511912618261821},{"$f":"'Calc|Option 1'!BN264*($D$4<>NA)","v":0.3742471043371835},{"$f":"'Calc|Option 1'!BO264*($D$4<>NA)","v":0.38360328194561299},{"$f":"'Calc|Option 1'!BP264*($D$4<>NA)","v":0.39319336399425325},{"$f":"'Calc|Option 1'!BQ264*($D$4<>NA)","v":0.40302319809410947},{"$f":"'Calc|Option 1'!BR264*($D$4<>NA)","v":0.41309877804646206}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$390","v":"Electricity consumption"},"Calc|Option 1",{"$f":"'Input|Costs&Benefits'!$F$390","v":"MWh"},"n/a","n/a",null,null,{"$f":"'Calc|Option 2'!K288","v":0},{"$f":"'Calc|Option 2'!L288","v":0},{"$f":"'Calc|Option 2'!M288","v":0},{"$f":"'Calc|Option 2'!N288","v":0},{"$f":"'Calc|Option 2'!O288","v":0},{"$f":"'Calc|Option 2'!P288","v":0},{"$f":"'Calc|Option 2'!Q288","v":0},{"$f":"'Calc|Option 2'!R288","v":0},{"$f":"'Calc|Option 2'!S288","v":0},{"$f":"'Calc|Option 2'!T288","v":0},{"$f":"'Calc|Option 2'!U288","v":0},{"$f":"'Calc|Option 2'!V288","v":0},{"$f":"'Calc|Option 2'!W288","v":0},{"$f":"'Calc|Option 2'!X288","v":0},{"$f":"'Calc|Option 2'!Y288","v":0},{"$f":"'Calc|Option 2'!Z288","v":0},{"$f":"'Calc|Option 2'!AA288","v":0},{"$f":"'Calc|Option 2'!AB288","v":0},{"$f":"'Calc|Option 2'!AC288","v":0},{"$f":"'Calc|Option 2'!AD288","v":0},{"$f":"'Calc|Option 2'!AE288","v":0},{"$f":"'Calc|Option 2'!AF288","v":0},{"$f":"'Calc|Option 2'!AG288","v":0},{"$f":"'Calc|Option 2'!AH288","v":0},{"$f":"'Calc|Option 2'!AI288","v":0},{"$f":"'Calc|Option 2'!AJ288","v":0},{"$f":"'Calc|Option 2'!AK288","v":0},{"$f":"'Calc|Option 2'!AL288","v":0},{"$f":"'Calc|Option 2'!AM288","v":0},{"$f":"'Calc|Option 2'!AN288","v":0},{"$f":"'Calc|Option 2'!AO288","v":0},{"$f":"'Calc|Option 2'!AP288","v":0},{"$f":"'Calc|Option 2'!AQ288","v":0},{"$f":"'Calc|Option 2'!AR288","v":0},{"$f":"'Calc|Option 2'!AS288","v":0},{"$f":"'Calc|Option 2'!AT288","v":0},{"$f":"'Calc|Option 2'!AU288","v":0},{"$f":"'Calc|Option 2'!AV288","v":0},{"$f":"'Calc|Option 2'!AW288","v":0},{"$f":"'Calc|Option 2'!AX288","v":0},{"$f":"'Calc|Option 2'!AY288","v":0},{"$f":"'Calc|Option 2'!AZ288","v":0},{"$f":"'Calc|Option 2'!BA288","v":0},{"$f":"'Calc|Option 2'!BB288","v":0},{"$f":"'Calc|Option 2'!BC288","v":0},{"$f":"'Calc|Option 2'!BD288","v":0},{"$f":"'Calc|Option 2'!BE288","v":0},{"$f":"'Calc|Option 2'!BF288","v":0},{"$f":"'Calc|Option 2'!BG288","v":0},{"$f":"'Calc|Option 2'!BH288","v":0},{"$f":"'Calc|Option 2'!BI288","v":0},{"$f":"'Calc|Option 2'!BJ288","v":0},{"$f":"'Calc|Option 2'!BK288","v":0},{"$f":"'Calc|Option 2'!BL288","v":0},{"$f":"'Calc|Option 2'!BM288","v":0},{"$f":"'Calc|Option 2'!BN288","v":0},{"$f":"'Calc|Option 2'!BO288","v":0},{"$f":"'Calc|Option 2'!BP288","v":0},{"$f":"'Calc|Option 2'!BQ288","v":0},{"$f":"'Calc|Option 2'!BR288","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$392","v":"Distribution Loss Factor (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K394:$BR394,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D285","v":"Energy Losses"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K288*K287*K289/(1-K289)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ288*AQ287*AQ289/(1-AQ289)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K293:BR293)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K291),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Summary of Cashflow - JEN"]
[]
[null,null,null,"NPV"]
[]
[null,null,null,"Summary of Cashflow - JEN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K301:BR301,$K$23:$BR$23)","v":0},{"$f":"-K189*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ189*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K302:BR302,$K$23:$BR$23)","v":0},{"$f":"-K190*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ190*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K303:BR303,$K$23:$BR$23)","v":0},{"$f":"-K235*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ235*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast Economic Benefit","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K304:BR304,$K$23:$BR$23)","v":0},{"$f":"K248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Cashflow - JEN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J301:J304)","v":0},{"$f":"SUM(K301:K304)","v":0},{"$f":"SUM(L301:L304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J308","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K306:BR306)-J306,6)=0,0,1)","v":0}]
[]
[null,null,null,"Incremental Cashflow","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Incremental forecast opex (ongoing)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K312:BR312,$K$23:$BR$23)","v":0},{"$f":"IF($D$4<>NA,K301-'Calc|Option 1'!K278,0)","v":0},{"$f":"IF($D$4<>NA,L301-'Calc|Option 1'!L278,0)","v":0},{"$f":"IF($D$4<>NA,M301-'Calc|Option 1'!M278,0)","v":0},{"$f":"IF($D$4<>NA,N301-'Calc|Option 1'!N278,0)","v":0},{"$f":"IF($D$4<>NA,O301-'Calc|Option 1'!O278,0)","v":0},{"$f":"IF($D$4<>NA,P301-'Calc|Option 1'!P278,0)","v":0},{"$f":"IF($D$4<>NA,Q301-'Calc|Option 1'!Q278,0)","v":0},{"$f":"IF($D$4<>NA,R301-'Calc|Option 1'!R278,0)","v":0},{"$f":"IF($D$4<>NA,S301-'Calc|Option 1'!S278,0)","v":0},{"$f":"IF($D$4<>NA,T301-'Calc|Option 1'!T278,0)","v":0},{"$f":"IF($D$4<>NA,U301-'Calc|Option 1'!U278,0)","v":0},{"$f":"IF($D$4<>NA,V301-'Calc|Option 1'!V278,0)","v":0},{"$f":"IF($D$4<>NA,W301-'Calc|Option 1'!W278,0)","v":0},{"$f":"IF($D$4<>NA,X301-'Calc|Option 1'!X278,0)","v":0},{"$f":"IF($D$4<>NA,Y301-'Calc|Option 1'!Y278,0)","v":0},{"$f":"IF($D$4<>NA,Z301-'Calc|Option 1'!Z278,0)","v":0},{"$f":"IF($D$4<>NA,AA301-'Calc|Option 1'!AA278,0)","v":0},{"$f":"IF($D$4<>NA,AB301-'Calc|Option 1'!AB278,0)","v":0},{"$f":"IF($D$4<>NA,AC301-'Calc|Option 1'!AC278,0)","v":0},{"$f":"IF($D$4<>NA,AD301-'Calc|Option 1'!AD278,0)","v":0},{"$f":"IF($D$4<>NA,AE301-'Calc|Option 1'!AE278,0)","v":0},{"$f":"IF($D$4<>NA,AF301-'Calc|Option 1'!AF278,0)","v":0},{"$f":"IF($D$4<>NA,AG301-'Calc|Option 1'!AG278,0)","v":0},{"$f":"IF($D$4<>NA,AH301-'Calc|Option 1'!AH278,0)","v":0},{"$f":"IF($D$4<>NA,AI301-'Calc|Option 1'!AI278,0)","v":0},{"$f":"IF($D$4<>NA,AJ301-'Calc|Option 1'!AJ278,0)","v":0},{"$f":"IF($D$4<>NA,AK301-'Calc|Option 1'!AK278,0)","v":0},{"$f":"IF($D$4<>NA,AL301-'Calc|Option 1'!AL278,0)","v":0},{"$f":"IF($D$4<>NA,AM301-'Calc|Option 1'!AM278,0)","v":0},{"$f":"IF($D$4<>NA,AN301-'Calc|Option 1'!AN278,0)","v":0},{"$f":"IF($D$4<>NA,AO301-'Calc|Option 1'!AO278,0)","v":0},{"$f":"IF($D$4<>NA,AP301-'Calc|Option 1'!AP278,0)","v":0},{"$f":"IF($D$4<>NA,AQ301-'Calc|Option 1'!AQ278,0)","v":0},{"$f":"IF($D$4<>NA,AR301-'Calc|Option 1'!AR278,0)","v":0},{"$f":"IF($D$4<>NA,AS301-'Calc|Option 1'!AS278,0)","v":0},{"$f":"IF($D$4<>NA,AT301-'Calc|Option 1'!AT278,0)","v":0},{"$f":"IF($D$4<>NA,AU301-'Calc|Option 1'!AU278,0)","v":0},{"$f":"IF($D$4<>NA,AV301-'Calc|Option 1'!AV278,0)","v":0},{"$f":"IF($D$4<>NA,AW301-'Calc|Option 1'!AW278,0)","v":0},{"$f":"IF($D$4<>NA,AX301-'Calc|Option 1'!AX278,0)","v":0},{"$f":"IF($D$4<>NA,AY301-'Calc|Option 1'!AY278,0)","v":0},{"$f":"IF($D$4<>NA,AZ301-'Calc|Option 1'!AZ278,0)","v":0},{"$f":"IF($D$4<>NA,BA301-'Calc|Option 1'!BA278,0)","v":0},{"$f":"IF($D$4<>NA,BB301-'Calc|Option 1'!BB278,0)","v":0},{"$f":"IF($D$4<>NA,BC301-'Calc|Option 1'!BC278,0)","v":0},{"$f":"IF($D$4<>NA,BD301-'Calc|Option 1'!BD278,0)","v":0},{"$f":"IF($D$4<>NA,BE301-'Calc|Option 1'!BE278,0)","v":0},{"$f":"IF($D$4<>NA,BF301-'Calc|Option 1'!BF278,0)","v":0},{"$f":"IF($D$4<>NA,BG301-'Calc|Option 1'!BG278,0)","v":0},{"$f":"IF($D$4<>NA,BH301-'Calc|Option 1'!BH278,0)","v":0},{"$f":"IF($D$4<>NA,BI301-'Calc|Option 1'!BI278,0)","v":0},{"$f":"IF($D$4<>NA,BJ301-'Calc|Option 1'!BJ278,0)","v":0},{"$f":"IF($D$4<>NA,BK301-'Calc|Option 1'!BK278,0)","v":0},{"$f":"IF($D$4<>NA,BL301-'Calc|Option 1'!BL278,0)","v":0},{"$f":"IF($D$4<>NA,BM301-'Calc|Option 1'!BM278,0)","v":0},{"$f":"IF($D$4<>NA,BN301-'Calc|Option 1'!BN278,0)","v":0},{"$f":"IF($D$4<>NA,BO301-'Calc|Option 1'!BO278,0)","v":0},{"$f":"IF($D$4<>NA,BP301-'Calc|Option 1'!BP278,0)","v":0},{"$f":"IF($D$4<>NA,BQ301-'Calc|Option 1'!BQ278,0)","v":0},{"$f":"IF($D$4<>NA,BR301-'Calc|Option 1'!BR278,0)","v":0}]
[null,null,null,"Incremental forecast opex (one-off)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K313:BR313,$K$23:$BR$23)","v":0},{"$f":"IF($D$4<>NA,K302-'Calc|Option 1'!K279,0)","v":0},{"$f":"IF($D$4<>NA,L302-'Calc|Option 1'!L279,0)","v":0},{"$f":"IF($D$4<>NA,M302-'Calc|Option 1'!M279,0)","v":0},{"$f":"IF($D$4<>NA,N302-'Calc|Option 1'!N279,0)","v":0},{"$f":"IF($D$4<>NA,O302-'Calc|Option 1'!O279,0)","v":0},{"$f":"IF($D$4<>NA,P302-'Calc|Option 1'!P279,0)","v":0},{"$f":"IF($D$4<>NA,Q302-'Calc|Option 1'!Q279,0)","v":0},{"$f":"IF($D$4<>NA,R302-'Calc|Option 1'!R279,0)","v":0},{"$f":"IF($D$4<>NA,S302-'Calc|Option 1'!S279,0)","v":0},{"$f":"IF($D$4<>NA,T302-'Calc|Option 1'!T279,0)","v":0},{"$f":"IF($D$4<>NA,U302-'Calc|Option 1'!U279,0)","v":0},{"$f":"IF($D$4<>NA,V302-'Calc|Option 1'!V279,0)","v":0},{"$f":"IF($D$4<>NA,W302-'Calc|Option 1'!W279,0)","v":0},{"$f":"IF($D$4<>NA,X302-'Calc|Option 1'!X279,0)","v":0},{"$f":"IF($D$4<>NA,Y302-'Calc|Option 1'!Y279,0)","v":0},{"$f":"IF($D$4<>NA,Z302-'Calc|Option 1'!Z279,0)","v":0},{"$f":"IF($D$4<>NA,AA302-'Calc|Option 1'!AA279,0)","v":0},{"$f":"IF($D$4<>NA,AB302-'Calc|Option 1'!AB279,0)","v":0},{"$f":"IF($D$4<>NA,AC302-'Calc|Option 1'!AC279,0)","v":0},{"$f":"IF($D$4<>NA,AD302-'Calc|Option 1'!AD279,0)","v":0},{"$f":"IF($D$4<>NA,AE302-'Calc|Option 1'!AE279,0)","v":0},{"$f":"IF($D$4<>NA,AF302-'Calc|Option 1'!AF279,0)","v":0},{"$f":"IF($D$4<>NA,AG302-'Calc|Option 1'!AG279,0)","v":0},{"$f":"IF($D$4<>NA,AH302-'Calc|Option 1'!AH279,0)","v":0},{"$f":"IF($D$4<>NA,AI302-'Calc|Option 1'!AI279,0)","v":0},{"$f":"IF($D$4<>NA,AJ302-'Calc|Option 1'!AJ279,0)","v":0},{"$f":"IF($D$4<>NA,AK302-'Calc|Option 1'!AK279,0)","v":0},{"$f":"IF($D$4<>NA,AL302-'Calc|Option 1'!AL279,0)","v":0},{"$f":"IF($D$4<>NA,AM302-'Calc|Option 1'!AM279,0)","v":0},{"$f":"IF($D$4<>NA,AN302-'Calc|Option 1'!AN279,0)","v":0},{"$f":"IF($D$4<>NA,AO302-'Calc|Option 1'!AO279,0)","v":0},{"$f":"IF($D$4<>NA,AP302-'Calc|Option 1'!AP279,0)","v":0},{"$f":"IF($D$4<>NA,AQ302-'Calc|Option 1'!AQ279,0)","v":0},{"$f":"IF($D$4<>NA,AR302-'Calc|Option 1'!AR279,0)","v":0},{"$f":"IF($D$4<>NA,AS302-'Calc|Option 1'!AS279,0)","v":0},{"$f":"IF($D$4<>NA,AT302-'Calc|Option 1'!AT279,0)","v":0},{"$f":"IF($D$4<>NA,AU302-'Calc|Option 1'!AU279,0)","v":0},{"$f":"IF($D$4<>NA,AV302-'Calc|Option 1'!AV279,0)","v":0},{"$f":"IF($D$4<>NA,AW302-'Calc|Option 1'!AW279,0)","v":0},{"$f":"IF($D$4<>NA,AX302-'Calc|Option 1'!AX279,0)","v":0},{"$f":"IF($D$4<>NA,AY302-'Calc|Option 1'!AY279,0)","v":0},{"$f":"IF($D$4<>NA,AZ302-'Calc|Option 1'!AZ279,0)","v":0},{"$f":"IF($D$4<>NA,BA302-'Calc|Option 1'!BA279,0)","v":0},{"$f":"IF($D$4<>NA,BB302-'Calc|Option 1'!BB279,0)","v":0},{"$f":"IF($D$4<>NA,BC302-'Calc|Option 1'!BC279,0)","v":0},{"$f":"IF($D$4<>NA,BD302-'Calc|Option 1'!BD279,0)","v":0},{"$f":"IF($D$4<>NA,BE302-'Calc|Option 1'!BE279,0)","v":0},{"$f":"IF($D$4<>NA,BF302-'Calc|Option 1'!BF279,0)","v":0},{"$f":"IF($D$4<>NA,BG302-'Calc|Option 1'!BG279,0)","v":0},{"$f":"IF($D$4<>NA,BH302-'Calc|Option 1'!BH279,0)","v":0},{"$f":"IF($D$4<>NA,BI302-'Calc|Option 1'!BI279,0)","v":0},{"$f":"IF($D$4<>NA,BJ302-'Calc|Option 1'!BJ279,0)","v":0},{"$f":"IF($D$4<>NA,BK302-'Calc|Option 1'!BK279,0)","v":0},{"$f":"IF($D$4<>NA,BL302-'Calc|Option 1'!BL279,0)","v":0},{"$f":"IF($D$4<>NA,BM302-'Calc|Option 1'!BM279,0)","v":0},{"$f":"IF($D$4<>NA,BN302-'Calc|Option 1'!BN279,0)","v":0},{"$f":"IF($D$4<>NA,BO302-'Calc|Option 1'!BO279,0)","v":0},{"$f":"IF($D$4<>NA,BP302-'Calc|Option 1'!BP279,0)","v":0},{"$f":"IF($D$4<>NA,BQ302-'Calc|Option 1'!BQ279,0)","v":0},{"$f":"IF($D$4<>NA,BR302-'Calc|Option 1'!BR279,0)","v":0}]
[null,null,null,"Incremental forecast net capex","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K314:BR314,$K$23:$BR$23)","v":0},{"$f":"IF($D$4<>NA,K303-'Calc|Option 1'!K280,0)","v":0},{"$f":"IF($D$4<>NA,L303-'Calc|Option 1'!L280,0)","v":0},{"$f":"IF($D$4<>NA,M303-'Calc|Option 1'!M280,0)","v":0},{"$f":"IF($D$4<>NA,N303-'Calc|Option 1'!N280,0)","v":0},{"$f":"IF($D$4<>NA,O303-'Calc|Option 1'!O280,0)","v":0},{"$f":"IF($D$4<>NA,P303-'Calc|Option 1'!P280,0)","v":0},{"$f":"IF($D$4<>NA,Q303-'Calc|Option 1'!Q280,0)","v":0},{"$f":"IF($D$4<>NA,R303-'Calc|Option 1'!R280,0)","v":0},{"$f":"IF($D$4<>NA,S303-'Calc|Option 1'!S280,0)","v":0},{"$f":"IF($D$4<>NA,T303-'Calc|Option 1'!T280,0)","v":0},{"$f":"IF($D$4<>NA,U303-'Calc|Option 1'!U280,0)","v":0},{"$f":"IF($D$4<>NA,V303-'Calc|Option 1'!V280,0)","v":0},{"$f":"IF($D$4<>NA,W303-'Calc|Option 1'!W280,0)","v":0},{"$f":"IF($D$4<>NA,X303-'Calc|Option 1'!X280,0)","v":0},{"$f":"IF($D$4<>NA,Y303-'Calc|Option 1'!Y280,0)","v":0},{"$f":"IF($D$4<>NA,Z303-'Calc|Option 1'!Z280,0)","v":0},{"$f":"IF($D$4<>NA,AA303-'Calc|Option 1'!AA280,0)","v":0},{"$f":"IF($D$4<>NA,AB303-'Calc|Option 1'!AB280,0)","v":0},{"$f":"IF($D$4<>NA,AC303-'Calc|Option 1'!AC280,0)","v":0},{"$f":"IF($D$4<>NA,AD303-'Calc|Option 1'!AD280,0)","v":0},{"$f":"IF($D$4<>NA,AE303-'Calc|Option 1'!AE280,0)","v":0},{"$f":"IF($D$4<>NA,AF303-'Calc|Option 1'!AF280,0)","v":0},{"$f":"IF($D$4<>NA,AG303-'Calc|Option 1'!AG280,0)","v":0},{"$f":"IF($D$4<>NA,AH303-'Calc|Option 1'!AH280,0)","v":0},{"$f":"IF($D$4<>NA,AI303-'Calc|Option 1'!AI280,0)","v":0},{"$f":"IF($D$4<>NA,AJ303-'Calc|Option 1'!AJ280,0)","v":0},{"$f":"IF($D$4<>NA,AK303-'Calc|Option 1'!AK280,0)","v":0},{"$f":"IF($D$4<>NA,AL303-'Calc|Option 1'!AL280,0)","v":0},{"$f":"IF($D$4<>NA,AM303-'Calc|Option 1'!AM280,0)","v":0},{"$f":"IF($D$4<>NA,AN303-'Calc|Option 1'!AN280,0)","v":0},{"$f":"IF($D$4<>NA,AO303-'Calc|Option 1'!AO280,0)","v":0},{"$f":"IF($D$4<>NA,AP303-'Calc|Option 1'!AP280,0)","v":0},{"$f":"IF($D$4<>NA,AQ303-'Calc|Option 1'!AQ280,0)","v":0},{"$f":"IF($D$4<>NA,AR303-'Calc|Option 1'!AR280,0)","v":0},{"$f":"IF($D$4<>NA,AS303-'Calc|Option 1'!AS280,0)","v":0},{"$f":"IF($D$4<>NA,AT303-'Calc|Option 1'!AT280,0)","v":0},{"$f":"IF($D$4<>NA,AU303-'Calc|Option 1'!AU280,0)","v":0},{"$f":"IF($D$4<>NA,AV303-'Calc|Option 1'!AV280,0)","v":0},{"$f":"IF($D$4<>NA,AW303-'Calc|Option 1'!AW280,0)","v":0},{"$f":"IF($D$4<>NA,AX303-'Calc|Option 1'!AX280,0)","v":0},{"$f":"IF($D$4<>NA,AY303-'Calc|Option 1'!AY280,0)","v":0},{"$f":"IF($D$4<>NA,AZ303-'Calc|Option 1'!AZ280,0)","v":0},{"$f":"IF($D$4<>NA,BA303-'Calc|Option 1'!BA280,0)","v":0},{"$f":"IF($D$4<>NA,BB303-'Calc|Option 1'!BB280,0)","v":0},{"$f":"IF($D$4<>NA,BC303-'Calc|Option 1'!BC280,0)","v":0},{"$f":"IF($D$4<>NA,BD303-'Calc|Option 1'!BD280,0)","v":0},{"$f":"IF($D$4<>NA,BE303-'Calc|Option 1'!BE280,0)","v":0},{"$f":"IF($D$4<>NA,BF303-'Calc|Option 1'!BF280,0)","v":0},{"$f":"IF($D$4<>NA,BG303-'Calc|Option 1'!BG280,0)","v":0},{"$f":"IF($D$4<>NA,BH303-'Calc|Option 1'!BH280,0)","v":0},{"$f":"IF($D$4<>NA,BI303-'Calc|Option 1'!BI280,0)","v":0},{"$f":"IF($D$4<>NA,BJ303-'Calc|Option 1'!BJ280,0)","v":0},{"$f":"IF($D$4<>NA,BK303-'Calc|Option 1'!BK280,0)","v":0},{"$f":"IF($D$4<>NA,BL303-'Calc|Option 1'!BL280,0)","v":0},{"$f":"IF($D$4<>NA,BM303-'Calc|Option 1'!BM280,0)","v":0},{"$f":"IF($D$4<>NA,BN303-'Calc|Option 1'!BN280,0)","v":0},{"$f":"IF($D$4<>NA,BO303-'Calc|Option 1'!BO280,0)","v":0},{"$f":"IF($D$4<>NA,BP303-'Calc|Option 1'!BP280,0)","v":0},{"$f":"IF($D$4<>NA,BQ303-'Calc|Option 1'!BQ280,0)","v":0},{"$f":"IF($D$4<>NA,BR303-'Calc|Option 1'!BR280,0)","v":0}]
[null,null,null,"Incremental forecast Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K315:BR315,$K$23:$BR$23)","v":0},{"$f":"IF($D$4<>NA,K304-'Calc|Option 1'!K281,0)","v":0},{"$f":"IF($D$4<>NA,L304-'Calc|Option 1'!L281,0)","v":0},{"$f":"IF($D$4<>NA,M304-'Calc|Option 1'!M281,0)","v":0},{"$f":"IF($D$4<>NA,N304-'Calc|Option 1'!N281,0)","v":0},{"$f":"IF($D$4<>NA,O304-'Calc|Option 1'!O281,0)","v":0},{"$f":"IF($D$4<>NA,P304-'Calc|Option 1'!P281,0)","v":0},{"$f":"IF($D$4<>NA,Q304-'Calc|Option 1'!Q281,0)","v":0},{"$f":"IF($D$4<>NA,R304-'Calc|Option 1'!R281,0)","v":0},{"$f":"IF($D$4<>NA,S304-'Calc|Option 1'!S281,0)","v":0},{"$f":"IF($D$4<>NA,T304-'Calc|Option 1'!T281,0)","v":0},{"$f":"IF($D$4<>NA,U304-'Calc|Option 1'!U281,0)","v":0},{"$f":"IF($D$4<>NA,V304-'Calc|Option 1'!V281,0)","v":0},{"$f":"IF($D$4<>NA,W304-'Calc|Option 1'!W281,0)","v":0},{"$f":"IF($D$4<>NA,X304-'Calc|Option 1'!X281,0)","v":0},{"$f":"IF($D$4<>NA,Y304-'Calc|Option 1'!Y281,0)","v":0},{"$f":"IF($D$4<>NA,Z304-'Calc|Option 1'!Z281,0)","v":0},{"$f":"IF($D$4<>NA,AA304-'Calc|Option 1'!AA281,0)","v":0},{"$f":"IF($D$4<>NA,AB304-'Calc|Option 1'!AB281,0)","v":0},{"$f":"IF($D$4<>NA,AC304-'Calc|Option 1'!AC281,0)","v":0},{"$f":"IF($D$4<>NA,AD304-'Calc|Option 1'!AD281,0)","v":0},{"$f":"IF($D$4<>NA,AE304-'Calc|Option 1'!AE281,0)","v":0},{"$f":"IF($D$4<>NA,AF304-'Calc|Option 1'!AF281,0)","v":0},{"$f":"IF($D$4<>NA,AG304-'Calc|Option 1'!AG281,0)","v":0},{"$f":"IF($D$4<>NA,AH304-'Calc|Option 1'!AH281,0)","v":0},{"$f":"IF($D$4<>NA,AI304-'Calc|Option 1'!AI281,0)","v":0},{"$f":"IF($D$4<>NA,AJ304-'Calc|Option 1'!AJ281,0)","v":0},{"$f":"IF($D$4<>NA,AK304-'Calc|Option 1'!AK281,0)","v":0},{"$f":"IF($D$4<>NA,AL304-'Calc|Option 1'!AL281,0)","v":0},{"$f":"IF($D$4<>NA,AM304-'Calc|Option 1'!AM281,0)","v":0},{"$f":"IF($D$4<>NA,AN304-'Calc|Option 1'!AN281,0)","v":0},{"$f":"IF($D$4<>NA,AO304-'Calc|Option 1'!AO281,0)","v":0},{"$f":"IF($D$4<>NA,AP304-'Calc|Option 1'!AP281,0)","v":0},{"$f":"IF($D$4<>NA,AQ304-'Calc|Option 1'!AQ281,0)","v":0},{"$f":"IF($D$4<>NA,AR304-'Calc|Option 1'!AR281,0)","v":0},{"$f":"IF($D$4<>NA,AS304-'Calc|Option 1'!AS281,0)","v":0},{"$f":"IF($D$4<>NA,AT304-'Calc|Option 1'!AT281,0)","v":0},{"$f":"IF($D$4<>NA,AU304-'Calc|Option 1'!AU281,0)","v":0},{"$f":"IF($D$4<>NA,AV304-'Calc|Option 1'!AV281,0)","v":0},{"$f":"IF($D$4<>NA,AW304-'Calc|Option 1'!AW281,0)","v":0},{"$f":"IF($D$4<>NA,AX304-'Calc|Option 1'!AX281,0)","v":0},{"$f":"IF($D$4<>NA,AY304-'Calc|Option 1'!AY281,0)","v":0},{"$f":"IF($D$4<>NA,AZ304-'Calc|Option 1'!AZ281,0)","v":0},{"$f":"IF($D$4<>NA,BA304-'Calc|Option 1'!BA281,0)","v":0},{"$f":"IF($D$4<>NA,BB304-'Calc|Option 1'!BB281,0)","v":0},{"$f":"IF($D$4<>NA,BC304-'Calc|Option 1'!BC281,0)","v":0},{"$f":"IF($D$4<>NA,BD304-'Calc|Option 1'!BD281,0)","v":0},{"$f":"IF($D$4<>NA,BE304-'Calc|Option 1'!BE281,0)","v":0},{"$f":"IF($D$4<>NA,BF304-'Calc|Option 1'!BF281,0)","v":0},{"$f":"IF($D$4<>NA,BG304-'Calc|Option 1'!BG281,0)","v":0},{"$f":"IF($D$4<>NA,BH304-'Calc|Option 1'!BH281,0)","v":0},{"$f":"IF($D$4<>NA,BI304-'Calc|Option 1'!BI281,0)","v":0},{"$f":"IF($D$4<>NA,BJ304-'Calc|Option 1'!BJ281,0)","v":0},{"$f":"IF($D$4<>NA,BK304-'Calc|Option 1'!BK281,0)","v":0},{"$f":"IF($D$4<>NA,BL304-'Calc|Option 1'!BL281,0)","v":0},{"$f":"IF($D$4<>NA,BM304-'Calc|Option 1'!BM281,0)","v":0},{"$f":"IF($D$4<>NA,BN304-'Calc|Option 1'!BN281,0)","v":0},{"$f":"IF($D$4<>NA,BO304-'Calc|Option 1'!BO281,0)","v":0},{"$f":"IF($D$4<>NA,BP304-'Calc|Option 1'!BP281,0)","v":0},{"$f":"IF($D$4<>NA,BQ304-'Calc|Option 1'!BQ281,0)","v":0},{"$f":"IF($D$4<>NA,BR304-'Calc|Option 1'!BR281,0)","v":0}]
[]
[null,null,null,"Net Incremental Economic Benefit Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J312:J315)","v":0},{"$f":"SUM(K312:K315)","v":0},{"$f":"SUM(L312:L315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J319","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K317:BR317)-J317,6)=0,0,1)","v":0}]
[]
[null,null,"Scenarios - JEN"]
[]
[null,null,null,"| Economic Benefits overestimate"]
[]
[null,null,null,"Summary of Cashflow - JEN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast incremental cost","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K327:BR327,$K$23:$BR$23)","v":0},{"$f":"SUM(K312:K314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ312:AQ314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast incremental Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K328:BR328,$K$23:$BR$23)","v":0},{"$f":"K315*(1-Cust_Ben_over)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ315*(1-Cust_Ben_over)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Incremental Cashflow - JEN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J327:J328)","v":0},{"$f":"SUM(K327:K328)","v":0},{"$f":"SUM(L327:L328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J332","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K330:BR330)-J330,6)=0,0,1)","v":0}]
[]
[null,"Calc | Summary"]
[]
[null,null,"Forecast Costs and Benefits"]
[]
[null,null,null,"Regulated | Forecast costs and benefits"]
[]
[null,null,null,{"$f":"C336&\" (Regulated)\"","v":"Forecast Costs and Benefits (Regulated)"},"Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K144+K301","v":-869.92541209594151},-911.47802706763321,-910.44599545740402,-678.33118743397222,-39.152747510238839,-40.129656062196567,-41.135491186693898,-42.166476623073336,-43.223339440362672,-44.306506311787672,-45.41687649601797,-46.555134668308781,-47.722672151310967,-48.919138939630002,-50.145364252433801,-51.402393751622789,-52.691025962642591,-54.012185907856939,-55.367167009019049,-56.756398231497087,-58.17712927498031,-59.630344151998294,-61.12337470547974,-62.660059789964926,-64.238015847827029,-65.847526599272783,-67.487403222872047,0,0,0,0,0,{"$f":"AQ144+AQ301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K145+K302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ145+AQ302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K146+K303","v":0},-147.88457344074129,-2272.9388768092781,-5770.3009197384345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ146+AQ303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Forecast Economic Benefit","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K147+K304","v":-271.89461032923924},-303.19007377640196,-327.14041025100539,-253.19666699041545,-0.39205774287076961,-0.43144122125752238,-0.49383034079349958,-0.55355135895688645,-0.62151116060966372,-0.69820402577371354,-0.77828353333632561,-0.86186959346709335,-0.95528724851519087,-1.0527516035372857,-1.1609416135546953,-1.2738157717384824,-1.3983380018540468,-1.5352120079042242,-1.6851505972740779,-1.8415274382569164,-2.0196541808914197,-2.2131506295747401,-2.4228909973895254,-2.6497349631480995,-2.9029186097982325,-3.1754813911337414,-3.4859679474209901,-1.979678201933093E-35,0,0,0,0,{"$f":"AQ147+AQ304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D340&\" (for presentation)\"","v":"Forecast Costs and Benefits (Regulated) (for presentation)"},"Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D342","v":"Forecast opex (ongoing)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K342/(1+K$12)^CF_End_Yr","v":-855.09002978853755},-898.1059864731651,-899.27445586437591,-670.00779015899468,-38.672327506011435,-39.637248996000181,-40.63074211781592,-41.64907694704258,-42.692971631277729,-43.762847608294543,-44.859593102496063,-45.983884387895962,-47.13709571505499,-48.318881373285983,-49.530060406903196,-50.771665647113771,-52.044485821134025,-53.349434600930188,-54.687789537448857,-56.05997433248011,-57.46327243300734,-58.898655777329495,-60.373366243705242,-61.891195582381236,-63.449789482944148,-65.039550888272842,-66.659305564255632,0,0,0,0,0,{"$f":"AQ342/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D343","v":"Forecast opex (one-off)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K343/(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ343/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D344","v":"Forecast net capex"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K344/(1+K$12)^CF_End_Yr","v":0},-145.715,-2245.049,-5699.4970000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ344/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"$D$346","v":"Forecast Economic Benefit"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K346/(1+K$12)^CF_End_Yr","v":-267.25782143277689},-298.74205654068095,-323.1262654650069,-250.08984175946355,-0.38724703622909384,-0.42614726345069898,-0.4877708433252928,-0.54675906050731771,-0.61388496798220149,-0.68963678075658985,-0.76873368046130641,-0.85129410591979804,-0.9435654886604059,-1.039833916734092,-1.146696391690103,-1.258185538425137,-1.3811798305510909,-1.5163743373388461,-1.6644731197393403,-1.8189311538086563,-1.9948722094635396,-2.1859943786746436,-2.3931611475774783,-2.6172216463785878,-2.867298627562596,-3.1365169536328086,-3.4431937146395328,-1.9553867518913591E-35,0,0,0,0,{"$f":"AQ346/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"NPV (Regulated)"]
[]
[null,null,null,"NPV of Cashflow (Regulated)","Source","Unit","Basis","Timing",null,"NPV"]
[]
[null,null,null,"NPV of Incremental forecast opex (ongoing)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J155+J312","v":17569.751193799726}]
[null,null,null,"NPV of Incremental forecast opex (one-off)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J156+J313","v":0}]
[null,null,null,"NPV of Incremental forecast net capex","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J157+J314","v":-6890.8997022121175}]
[null,null,null,"NPV of Incremental forecast Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J158+J315","v":16541.089913636624}]
[]
[null,null,null,"NPV of net incremental Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"SUM(J360:J363)","v":27219.941405224232}]
[]
[{"$f":"J367","v":0},null,null,"Check - total matches above",null,null,null,null,null,{"$f":"IF(ROUND(J160+J317-J365,6)=0,0,1)","v":0}]
[]
[null,null,"Scenarios - Summary"]
[]
[null,null,null,"| Economic Benefits overestimate"]
[]
[null,null,null,"NPV of Cashflow","Source","Unit","Basis","Timing",null,"NPV"]
[]
[null,null,null,"NPV Forecast incremental cost","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J170+J327","v":10678.851491587608}]
[null,null,null,"NPV Forecast incremental Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J171+J328","v":14886.980922272962}]
[]
[null,null,null,"NPV of Net Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"SUM(J375:J376)","v":25565.832413860568}]
[]
[{"$f":"J380","v":0},null,null,"Check - total matches above",null,null,null,null,null,{"$f":"IF(ROUND(J378-J173-J330,6)=0,0,1)","v":0}]
[]
[]
[null,"End"]

{"sheet":"Calc|Option 4","index":5,"n_rows":383,"n_cols":70,"rows_kept":383,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"Model_Name","v":"Costs and Benefits Analysis Model"},null,null,null,"Section Check:",{"$f":"IF(COUNTA($A$8:$A$383)=COUNTIF($A$8:$A$383,0),\"Ok\",\"Check\")","v":"Ok"},null,null,"Overall Check:",{"$f":"Overall_Check","v":"Ok"},null,"Legend:","Input","Internal","Select","Calculation"]
[null,null,null,{"$f":"RIGHT(CELL(\"filename\",D1),LEN(CELL(\"filename\",D1))-FIND(\"]\",CELL(\"filename\",D1)))","v":"Calc|Option 4"}]
[null,null,null,{"$f":"'Output|Options Summary (Annual)'!D16","v":"Option 4 - Rehabilitate all ferrous mains and increase network pressure to 210kPa"},null,null,null,null,null,"Count",{"$f":"'Calc|Option 1'!K3","v":1},{"$f":"'Calc|Option 1'!L3","v":2},{"$f":"'Calc|Option 1'!M3","v":3},{"$f":"'Calc|Option 1'!N3","v":4},{"$f":"'Calc|Option 1'!O3","v":5},{"$f":"'Calc|Option 1'!P3","v":6},{"$f":"'Calc|Option 1'!Q3","v":7},{"$f":"'Calc|Option 1'!R3","v":8},{"$f":"'Calc|Option 1'!S3","v":9},{"$f":"'Calc|Option 1'!T3","v":10},{"$f":"'Calc|Option 1'!U3","v":11},{"$f":"'Calc|Option 1'!V3","v":12},{"$f":"'Calc|Option 1'!W3","v":13},{"$f":"'Calc|Option 1'!X3","v":14},{"$f":"'Calc|Option 1'!Y3","v":15},{"$f":"'Calc|Option 1'!Z3","v":16},{"$f":"'Calc|Option 1'!AA3","v":17},{"$f":"'Calc|Option 1'!AB3","v":18},{"$f":"'Calc|Option 1'!AC3","v":19},{"$f":"'Calc|Option 1'!AD3","v":20},{"$f":"'Calc|Option 1'!AE3","v":21},{"$f":"'Calc|Option 1'!AF3","v":22},{"$f":"'Calc|Option 1'!AG3","v":23},{"$f":"'Calc|Option 1'!AH3","v":24},{"$f":"'Calc|Option 1'!AI3","v":25},{"$f":"'Calc|Option 1'!AJ3","v":26},{"$f":"'Calc|Option 1'!AK3","v":27},{"$f":"'Calc|Option 1'!AL3","v":28},{"$f":"'Calc|Option 1'!AM3","v":29},{"$f":"'Calc|Option 1'!AN3","v":30},{"$f":"'Calc|Option 1'!AO3","v":31},{"$f":"'Calc|Option 1'!AP3","v":32},{"$f":"'Calc|Option 1'!AQ3","v":33},{"$f":"'Calc|Option 1'!AR3","v":34},{"$f":"'Calc|Option 1'!AS3","v":35},{"$f":"'Calc|Option 1'!AT3","v":36},{"$f":"'Calc|Option 1'!AU3","v":37},{"$f":"'Calc|Option 1'!AV3","v":38},{"$f":"'Calc|Option 1'!AW3","v":39},{"$f":"'Calc|Option 1'!AX3","v":40},{"$f":"'Calc|Option 1'!AY3","v":41},{"$f":"'Calc|Option 1'!AZ3","v":42},{"$f":"'Calc|Option 1'!BA3","v":43},{"$f":"'Calc|Option 1'!BB3","v":44},{"$f":"'Calc|Option 1'!BC3","v":45},{"$f":"'Calc|Option 1'!BD3","v":46},{"$f":"'Calc|Option 1'!BE3","v":47},{"$f":"'Calc|Option 1'!BF3","v":48},{"$f":"'Calc|Option 1'!BG3","v":49},{"$f":"'Calc|Option 1'!BH3","v":50},{"$f":"'Calc|Option 1'!BI3","v":51},{"$f":"'Calc|Option 1'!BJ3","v":52},{"$f":"'Calc|Option 1'!BK3","v":53},{"$f":"'Calc|Option 1'!BL3","v":54},{"$f":"'Calc|Option 1'!BM3","v":55},{"$f":"'Calc|Option 1'!BN3","v":56},{"$f":"'Calc|Option 1'!BO3","v":57},{"$f":"'Calc|Option 1'!BP3","v":58},{"$f":"'Calc|Option 1'!BQ3","v":59},{"$f":"'Calc|Option 1'!BR3","v":60}]
[null,null,null,{"$f":"Option_4","v":"Option 4"},"Source","Unit","Basis","Timing",null,"Year",{"$f":"'Calc|Option 1'!K4","v":2024},{"$f":"'Calc|Option 1'!L4","v":2025},{"$f":"'Calc|Option 1'!M4","v":2026},{"$f":"'Calc|Option 1'!N4","v":2027},{"$f":"'Calc|Option 1'!O4","v":2028},{"$f":"'Calc|Option 1'!P4","v":2029},{"$f":"'Calc|Option 1'!Q4","v":2030},{"$f":"'Calc|Option 1'!R4","v":2031},{"$f":"'Calc|Option 1'!S4","v":2032},{"$f":"'Calc|Option 1'!T4","v":2033},{"$f":"'Calc|Option 1'!U4","v":2034},{"$f":"'Calc|Option 1'!V4","v":2035},{"$f":"'Calc|Option 1'!W4","v":2036},{"$f":"'Calc|Option 1'!X4","v":2037},{"$f":"'Calc|Option 1'!Y4","v":2038},{"$f":"'Calc|Option 1'!Z4","v":2039},{"$f":"'Calc|Option 1'!AA4","v":2040},{"$f":"'Calc|Option 1'!AB4","v":2041},{"$f":"'Calc|Option 1'!AC4","v":2042},{"$f":"'Calc|Option 1'!AD4","v":2043},{"$f":"'Calc|Option 1'!AE4","v":2044},{"$f":"'Calc|Option 1'!AF4","v":2045},{"$f":"'Calc|Option 1'!AG4","v":2046},{"$f":"'Calc|Option 1'!AH4","v":2047},{"$f":"'Calc|Option 1'!AI4","v":2048},{"$f":"'Calc|Option 1'!AJ4","v":2049},{"$f":"'Calc|Option 1'!AK4","v":2050},{"$f":"'Calc|Option 1'!AL4","v":2051},{"$f":"'Calc|Option 1'!AM4","v":2052},{"$f":"'Calc|Option 1'!AN4","v":2053},{"$f":"'Calc|Option 1'!AO4","v":2054},{"$f":"'Calc|Option 1'!AP4","v":2055},{"$f":"'Calc|Option 1'!AQ4","v":2056},{"$f":"'Calc|Option 1'!AR4","v":2057},{"$f":"'Calc|Option 1'!AS4","v":2058},{"$f":"'Calc|Option 1'!AT4","v":2059},{"$f":"'Calc|Option 1'!AU4","v":2060},{"$f":"'Calc|Option 1'!AV4","v":2061},{"$f":"'Calc|Option 1'!AW4","v":2062},{"$f":"'Calc|Option 1'!AX4","v":2063},{"$f":"'Calc|Option 1'!AY4","v":2064},{"$f":"'Calc|Option 1'!AZ4","v":2065},{"$f":"'Calc|Option 1'!BA4","v":2066},{"$f":"'Calc|Option 1'!BB4","v":2067},{"$f":"'Calc|Option 1'!BC4","v":2068},{"$f":"'Calc|Option 1'!BD4","v":2069},{"$f":"'Calc|Option 1'!BE4","v":2070},{"$f":"'Calc|Option 1'!BF4","v":2071},{"$f":"'Calc|Option 1'!BG4","v":2072},{"$f":"'Calc|Option 1'!BH4","v":2073},{"$f":"'Calc|Option 1'!BI4","v":2074},{"$f":"'Calc|Option 1'!BJ4","v":2075},{"$f":"'Calc|Option 1'!BK4","v":2076},{"$f":"'Calc|Option 1'!BL4","v":2077},{"$f":"'Calc|Option 1'!BM4","v":2078},{"$f":"'Calc|Option 1'!BN4","v":2079},{"$f":"'Calc|Option 1'!BO4","v":2080},{"$f":"'Calc|Option 1'!BP4","v":2081},{"$f":"'Calc|Option 1'!BQ4","v":2082},{"$f":"'Calc|Option 1'!BR4","v":2083}]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Calc | Economic Assumptions"]
[]
[null,null,null,"Escalation","Source","Unit","Basis","Timing",null,null,{"$f":"\"FY\"&RIGHT(K$4,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AQ$4,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Inflation Rate","Calc|Option 1",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},"n/a",null,null,{"$f":"'Calc|Option 1'!K12","v":3.5000000000000003E-2},{"$f":"'Calc|Option 1'!L12","v":0.03},{"$f":"'Calc|Option 1'!M12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!N12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!O12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!P12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!Q12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!R12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!S12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!T12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!U12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!V12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!W12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!X12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!Y12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!Z12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AA12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AB12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AC12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AD12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AE12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AF12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AG12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AH12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AI12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AJ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AK12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AL12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AM12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AN12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AO12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AP12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AQ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AR12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AS12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AT12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AU12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AV12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AW12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AX12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AY12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AZ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BA12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BB12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BC12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BD12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BE12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BF12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BG12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BH12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BI12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BJ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BK12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BL12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BM12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BN12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BO12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BP12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BQ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BR12","v":2.5000000000000001E-2}]
[null,null,null,{"$f":"\"Inflation Index (Real \"&Start_Year&\" to Nominal Mid-year)\"","v":"Inflation Index (Real 2024 to Nominal Mid-year)"},"Calculated",{"$f":"index","v":"Index"},"n/a","n/a",null,null,{"$f":"1/(1+K12)^CF_End_Yr","v":0.98294637436598087},{"$f":"K13*(1+K12)^CF_End_Yr*(1+L12)^CF_End_Yr","v":1.014889156509222},1.0427955216628042,1.0688654097043739,1.0955870449469831,1.1229767210706574,1.1510511390974234,1.1798274175748587,1.2093231030142297,1.2395561805895852,1.2705450851043245,1.3023087122319323,1.3348664300377302,1.3682380907886731,1.4024440430583895,1.4375051441348488,1.4734427727382196,1.5102788420566746,1.5480358131080911,1.5867367084357931,1.6264051261466874,1.6670652543003541,1.7087418856578624,1.7514604327993086,1.7952469436192908,1.8401281172097728,1.8861313201400167,1.9332846031435167,1.9816167182221041,2.0311571361776561,2.0819360645820968,2.1339844661966487,2.1873340778515646,2.242017429797853,2.2980678655427988,2.3555195621813683,2.4144075512359016,2.4747677400167984,2.5366369335172179,2.6000528568551475,2.6650541782765256,2.7316805327334377,2.7999725460517726,2.8699718597030661,2.941721156195642,3.015264185100532,3.0906457897280442,3.1679119344712445,3.247109732833025,3.3282874761538497,3.4114946630576952,3.4967820296341365,3.5842015803749887,3.6738066198843624,3.7656517853814702,3.8597930800160056,3.9562879070164048,4.0551951046918138,4.1565749823091078,4.2604893568668345]
[null,null,null,{"$f":"\"Inflation Index (Nominal Mid-year to Real \"&Start_Year&\" )\"","v":"Inflation Index (Nominal Mid-year to Real 2024 )"},"Calculated",{"$f":"index","v":"Index"},"n/a","n/a",null,null,{"$f":"1/K13","v":1.0173494974687902},{"$f":"1/L13","v":0.98532927816429317},0.95896077344620356,0.93557148628897935,0.91275266955022394,0.89049040931729184,0.86877113104126069,0.84758159125976673,0.82690886952172393,0.80674036050899911,0.78706376635024322,0.76786708912218871,0.74913862353384286,0.73086694978911526,0.71304092662352725,0.69564968451075848,0.67868261903488658,0.66212938442427971,0.64597988724319988,0.6302242802372684,0.61485295632904247,0.59985654276004163,0.58522589537565051,0.5709520930494153,0.55702643224333215,0.54344042170081197,0.53018577726908489,0.51725441684788787,0.50463845546135411,0.49233020045010173,0.48032214678058721,0.46860697246886568,0.45717753411596657,0.44602686255216267,0.43514815858747585,0.42453478886583024,0.41418028182032229,0.40407832372714381,0.39422275485575015,0.38460756571292709,0.37522689337846554,0.36607501793021041,0.35714635895630298,0.34843547215249082,0.33993704600243019,0.33164589853895637,0.32355697418434781,0.31566534066765645,0.30796618601722586,0.3004548156265619,0.2931266493917678,0.2859772189187979,0.27900216479882733,0.27219723395007556,0.26555827702446405,0.25908124587752596,0.2527621911000254,0.24659725960978093,0.24058269230222537,0.23471482175826872]
[]
[null,null,null,"Discount Rate Assumptions","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"JGN - Pre-tax discount rate (NPV)","Calc|Option 1",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},{"$f":"NA","v":"n/a"},null,null,{"$f":"'Calc|Option 1'!K18","v":4.7225976612572398E-2},{"$f":"'Calc|Option 1'!L18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!M18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!N18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!O18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!P18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!Q18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!R18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!S18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!T18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!U18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!V18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!W18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!X18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!Y18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!Z18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AA18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AB18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AC18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AD18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AE18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AF18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AG18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AH18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AI18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AJ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AK18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AL18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AM18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AN18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AO18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AP18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AQ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AR18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AS18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AT18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AU18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AV18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AW18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AX18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AY18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AZ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BA18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BB18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BC18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BD18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BE18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BF18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BG18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BH18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BI18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BJ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BK18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BL18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BM18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BN18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BO18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BP18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BQ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BR18","v":4.8405839123026151E-2}]
[null,null,null,"JGN - Discount factor (NPV)","Calculated",{"$f":"factor","v":"Factor"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"1/(1+K18)","v":0.95490373838382736},{"$f":"K19/(1+L18)","v":0.9108149752223702},{"$f":"L19/(1+M18)","v":0.86876182985040562},0.82865031596648697,0.79039078670111085,0.75389773426124695,0.71908959882546031,0.68588858626251703,0.65422049426608619,0.6240145465169582,0.59520323450214263,0.56772216663732067,0.54150992435544876,0.51650792483988139,0.49266029009522833,0.46991372206332838,0.44821738350523044,0.42752278438296065,0.40778367348714523,0.38895593506828369,0.37099749024064838,0.35386820293845511,0.33752979021412155,0.32194573667813559,0.30708121288931178,0.29290299751304327,0.27937940307357662,0.26648020513437121,0.25417657474826483,0.24244101402647589,0.23124729468244254,0.22057039941314807,0.21038646598692304,0.20067273391276394,0.19140749357197714,0.18257003769846064,0.17414061509918469,0.16610038651143946,0.1584313824981933,0.15111646328745981,0.14413928046591784,0.13748424044117105,0.13113646959098807,0.12508178102163331,0.11930664286099561,0.11379814801565165,0.10854398532427278,0.10353241204290506,9.8752227600628559E-2,9.4192748566941528E-2,8.9843784774922816E-2,8.5695616546809419E-2,8.173897297108948E-2,7.7965011182561467E-2,7.4365296599051639E-2,7.093178407061998E-2,6.7656799899124195E-2,6.4533024687956686E-2,6.1553476983624462E-2,5.8711497672612072E-2]
[null,null,null,null,null,null,null,{"$f":"NA","v":"n/a"}]
[]
[null,null,null,"JEN - Pre-tax discount rate (NPV)","Calc|Option 1",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},{"$f":"NA","v":"n/a"},null,null,{"$f":"'Calc|Option 1'!K22","v":5.1468466524361739E-2},{"$f":"'Calc|Option 1'!L22","v":5.2113703897547797E-2},{"$f":"'Calc|Option 1'!M22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!N22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!O22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!P22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!Q22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!R22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!S22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!T22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!U22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!V22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!W22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!X22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!Y22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!Z22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AA22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AB22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AC22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AD22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AE22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AF22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AG22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AH22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AI22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AJ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AK22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AL22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AM22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AN22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AO22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AP22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AQ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AR22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AS22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AT22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AU22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AV22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AW22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AX22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AY22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AZ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BA22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BB22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BC22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BD22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BE22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BF22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BG22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BH22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BI22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BJ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BK22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BL22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BM22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BN22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BO22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BP22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BQ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BR22","v":5.2758941270733863E-2}]
[null,null,null,"JEN - Discount factor (NPV)","Calculated",{"$f":"factor","v":"Factor"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"1/(1+K22)","v":0.95105087012785927},{"$f":"K23/(1+L22)","v":0.90394304969576766},{"$f":"L23/(1+M22)","v":0.8586420065021364},0.81561122194384938,0.77473692216697299,0.73591103508636635,0.69903090464193451,0.66399901937490879,0.63072275460650851,0.59911412753730109,0.5690895646197407,0.54056968058881594,0.51347906856656156,0.48774610068546753,0.46330273870363242,0.44008435411092528,0.41802955725051449,0.39708003500395961,0.37718039661070341,0.35827802721430929,0.340322948748219,0.32326768779321102,0.307067150057173,0.2916785011453118,0.2770610533055563,0.26317615784970627,0.24998710296588808,0.23745901665213204,0.22555877451442669,0.21425491218546736,0.20351754213253295,0.19331827463453016,0.18363014271926784,0.17442753086249438,0.16568610726017813,0.15738275949495761,0.14949553342666325,0.14200357514533621,0.13488707583326781,0.12812721939027391,0.12170613268372511,0.11560683829179316,0.10981320961496636,0.1043099282371482,9.9082443423601591E-2,9.4116933648650855E-2,8.9400270051420219E-2,8.4919981722985441E-2,8.066422273315739E-2,7.6621740809716177E-2,7.2781847587283191E-2,6.9134390347168909E-2,6.5669725173476245E-2,6.2378691454483902E-2,5.9252587661891176E-2,5.628314834388419E-2,5.3462522271193018E-2,5.0783251678357649E-2,4.8238252545316468E-2,4.5820795867181553E-2]
[null,null,null,null,null,null,null,{"$f":"NA","v":"n/a"}]
[]
[null,"Calc | JGN"]
[]
[null,null,"Forecast costs - JGN"]
[]
[null,null,null,"Opex","Source","Unit","Basis","Timing","Nature",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H74=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H74=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I74","v":"Ongoing"},null,{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,K$13)*IF($D32=Shared,JGN_share,1))","v":538.93849689721071},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,L$13)*IF($D32=Shared,JGN_share,1))","v":576.07936212591301},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,M$13)*IF($D32=Shared,JGN_share,1))","v":601.59243034981444},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,N$13)*IF($D32=Shared,JGN_share,1))","v":464.22134289463742},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,O$13)*IF($D32=Shared,JGN_share,1))","v":34.272429000339187},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,P$13)*IF($D32=Shared,JGN_share,1))","v":35.129239725347652},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,Q$13)*IF($D32=Shared,JGN_share,1))","v":36.007470718481329},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,R$13)*IF($D32=Shared,JGN_share,1))","v":36.907657486443355},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,S$13)*IF($D32=Shared,JGN_share,1))","v":37.830348923604426},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,T$13)*IF($D32=Shared,JGN_share,1))","v":38.776107646694527},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,U$13)*IF($D32=Shared,JGN_share,1))","v":39.74551033786188},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,V$13)*IF($D32=Shared,JGN_share,1))","v":40.739148096308419},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,W$13)*IF($D32=Shared,JGN_share,1))","v":41.757626798716117},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,X$13)*IF($D32=Shared,JGN_share,1))","v":42.801567468684006},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,Y$13)*IF($D32=Shared,JGN_share,1))","v":43.871606655401095},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,Z$13)*IF($D32=Shared,JGN_share,1))","v":44.968396821786108},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AA$13)*IF($D32=Shared,JGN_share,1))","v":46.092606742330744},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AB$13)*IF($D32=Shared,JGN_share,1))","v":47.244921910889005},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AC$13)*IF($D32=Shared,JGN_share,1))","v":48.426044958661215},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AD$13)*IF($D32=Shared,JGN_share,1))","v":49.636696082627736},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AE$13)*IF($D32=Shared,JGN_share,1))","v":50.877613484693413},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AF$13)*IF($D32=Shared,JGN_share,1))","v":52.149553821810734},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AG$13)*IF($D32=Shared,JGN_share,1))","v":53.453292667355988},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AH$13)*IF($D32=Shared,JGN_share,1))","v":54.789624984039875},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AI$13)*IF($D32=Shared,JGN_share,1))","v":56.159365608640854},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AJ$13)*IF($D32=Shared,JGN_share,1))","v":57.563349748856865},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AK$13)*IF($D32=Shared,JGN_share,1))","v":59.002433492578277},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AL$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AM$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AN$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AO$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AP$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AQ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AR$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AS$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AT$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AU$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AV$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AW$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AX$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AY$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AZ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BA$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BB$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BC$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BD$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BE$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BF$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BG$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BH$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BI$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BJ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BK$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BL$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BM$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BN$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BO$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BP$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BQ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BR$13)*IF($D32=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H75=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H75=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I75","v":"Ongoing"},null,{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,K$13)*IF($D33=Shared,JGN_share,1))","v":63.924964015963603},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,L$13)*IF($D33=Shared,JGN_share,1))","v":68.963135654483295},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,M$13)*IF($D33=Shared,JGN_share,1))","v":72.634607625600381},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,N$13)*IF($D33=Shared,JGN_share,1))","v":56.494737225226061},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,O$13)*IF($D33=Shared,JGN_share,1))","v":4.2017678613450107},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,P$13)*IF($D33=Shared,JGN_share,1))","v":4.3068120578786351},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,Q$13)*IF($D33=Shared,JGN_share,1))","v":4.4144823593255991},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,R$13)*IF($D33=Shared,JGN_share,1))","v":4.5248444183087377},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,S$13)*IF($D33=Shared,JGN_share,1))","v":4.637965528766455},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,T$13)*IF($D33=Shared,JGN_share,1))","v":4.7539146669856152},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,U$13)*IF($D33=Shared,JGN_share,1))","v":4.8727625336602545},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,V$13)*IF($D33=Shared,JGN_share,1))","v":4.9945815970017602},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,W$13)*IF($D33=Shared,JGN_share,1))","v":5.1194461369268023},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,X$13)*IF($D33=Shared,JGN_share,1))","v":5.2474322903499706},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,Y$13)*IF($D33=Shared,JGN_share,1))","v":5.3786180976087188},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,Z$13)*IF($D33=Shared,JGN_share,1))","v":5.5130835500489344},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AA$13)*IF($D33=Shared,JGN_share,1))","v":5.6509106388001564},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AB$13)*IF($D33=Shared,JGN_share,1))","v":5.7921834047701584},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AC$13)*IF($D33=Shared,JGN_share,1))","v":5.9369879898894116},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AD$13)*IF($D33=Shared,JGN_share,1))","v":6.0854126896366454},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AE$13)*IF($D33=Shared,JGN_share,1))","v":6.2375480068775593},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AF$13)*IF($D33=Shared,JGN_share,1))","v":6.3934867070494965},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AG$13)*IF($D33=Shared,JGN_share,1))","v":6.5533238747257316},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AH$13)*IF($D33=Shared,JGN_share,1))","v":6.7171569715938739},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AI$13)*IF($D33=Shared,JGN_share,1))","v":6.8850858958837184},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AJ$13)*IF($D33=Shared,JGN_share,1))","v":7.05721304328081},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AK$13)*IF($D33=Shared,JGN_share,1))","v":7.233643369362829},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AL$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AM$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AN$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AO$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AP$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AQ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AR$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AS$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AT$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AU$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AV$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AW$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AX$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AY$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AZ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BA$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BB$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BC$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BD$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BE$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BF$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BG$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BH$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BI$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BJ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BK$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BL$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BM$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BN$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BO$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BP$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BQ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BR$13)*IF($D33=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H76=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H76=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I76","v":"Ongoing"},null,{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,K$13)*IF($D34=Shared,JGN_share,1))","v":204.82039531787589},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,L$13)*IF($D34=Shared,JGN_share,1))","v":203.7095211764649},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,M$13)*IF($D34=Shared,JGN_share,1))","v":173.49644894142975},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,N$13)*IF($D34=Shared,JGN_share,1))","v":107.38606182702479},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,O$13)*IF($D34=Shared,JGN_share,1))","v":0.13945857330083211},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,P$13)*IF($D34=Shared,JGN_share,1))","v":0.13946387994365175},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,Q$13)*IF($D34=Shared,JGN_share,1))","v":0.14384252360022892},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,R$13)*IF($D34=Shared,JGN_share,1))","v":0.14823864103661571},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,S$13)*IF($D34=Shared,JGN_share,1))","v":0.15276466276757167},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,T$13)*IF($D34=Shared,JGN_share,1))","v":0.15718417726366571},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,U$13)*IF($D34=Shared,JGN_share,1))","v":0.16172918957033469},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,V$13)*IF($D34=Shared,JGN_share,1))","v":0.16640321238154732},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,W$13)*IF($D34=Shared,JGN_share,1))","v":0.17191137633498629},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,X$13)*IF($D34=Shared,JGN_share,1))","v":0.17716017394706446},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,Y$13)*IF($D34=Shared,JGN_share,1))","v":0.18228545581988115},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,Z$13)*IF($D34=Shared,JGN_share,1))","v":0.18755627667762176},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AA$13)*IF($D34=Shared,JGN_share,1))","v":0.19297671016836188},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AB$13)*IF($D34=Shared,JGN_share,1))","v":0.19870090560834452},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AC$13)*IF($D34=Shared,JGN_share,1))","v":0.20520554846174971},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AD$13)*IF($D34=Shared,JGN_share,1))","v":0.21206879021367264},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AE$13)*IF($D34=Shared,JGN_share,1))","v":0.21575557304502468},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AF$13)*IF($D34=Shared,JGN_share,1))","v":0.21634906236459084},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AG$13)*IF($D34=Shared,JGN_share,1))","v":0.22023076512851555},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AH$13)*IF($D34=Shared,JGN_share,1))","v":0.23025822138359658},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AI$13)*IF($D34=Shared,JGN_share,1))","v":0.24314502969517093},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AJ$13)*IF($D34=Shared,JGN_share,1))","v":0.24831007898799895},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AK$13)*IF($D34=Shared,JGN_share,1))","v":0.24365540697753593},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AL$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AM$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AN$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AO$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AP$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AQ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AR$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AS$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AT$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AU$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AV$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AW$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AX$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AY$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AZ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BA$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BB$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BC$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BD$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BE$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BF$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BG$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BH$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BI$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BJ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BK$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BL$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BM$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BN$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BO$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BP$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BQ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BR$13)*IF($D34=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H77=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H77=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I77","v":"Ongoing"},null,{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,K$13)*IF($D35=Shared,JGN_share,1))","v":47.406173557487421},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,L$13)*IF($D35=Shared,JGN_share,1))","v":49.353967516303918},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,M$13)*IF($D35=Shared,JGN_share,1))","v":51.5193614626683},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,N$13)*IF($D35=Shared,JGN_share,1))","v":39.123911950470784},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,O$13)*IF($D35=Shared,JGN_share,1))","v":5.8672071026398397E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,P$13)*IF($D35=Shared,JGN_share,1))","v":6.1733332830239691E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,Q$13)*IF($D35=Shared,JGN_share,1))","v":6.4946516408770402E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,R$13)*IF($D35=Shared,JGN_share,1))","v":6.8336401253875315E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,S$13)*IF($D35=Shared,JGN_share,1))","v":7.1892516139268794E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,T$13)*IF($D35=Shared,JGN_share,1))","v":7.5641117350736101E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,U$13)*IF($D35=Shared,JGN_share,1))","v":7.9591041403592244E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,V$13)*IF($D35=Shared,JGN_share,1))","v":8.3751482204234548E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,W$13)*IF($D35=Shared,JGN_share,1))","v":8.8111403077081527E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,X$13)*IF($D35=Shared,JGN_share,1))","v":9.2721440304945432E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,Y$13)*IF($D35=Shared,JGN_share,1))","v":9.755019807350232E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,Z$13)*IF($D35=Shared,JGN_share,1))","v":0.10262899860111427},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AA$13)*IF($D35=Shared,JGN_share,1))","v":0.10799172983476198},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AB$13)*IF($D35=Shared,JGN_share,1))","v":0.11362837966268184},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AC$13)*IF($D35=Shared,JGN_share,1))","v":0.11955104043648436},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AD$13)*IF($D35=Shared,JGN_share,1))","v":0.12579677000205347},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AE$13)*IF($D35=Shared,JGN_share,1))","v":0.13235536839134679},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AF$13)*IF($D35=Shared,JGN_share,1))","v":0.13926618610466887},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AG$13)*IF($D35=Shared,JGN_share,1))","v":0.14651893649500802},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AH$13)*IF($D35=Shared,JGN_share,1))","v":0.15415540536389602},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AI$13)*IF($D35=Shared,JGN_share,1))","v":0.16219294872440004},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AJ$13)*IF($D35=Shared,JGN_share,1))","v":0.1706780171471618},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AK$13)*IF($D35=Shared,JGN_share,1))","v":0.17957329533699862},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AL$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AM$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AN$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AO$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AP$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AQ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AR$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AS$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AT$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AU$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AV$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AW$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AX$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AY$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AZ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BA$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BB$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BC$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BD$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BE$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BF$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BG$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BH$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BI$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BJ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BK$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BL$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BM$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BN$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BO$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BP$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BQ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BR$13)*IF($D35=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H78=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H78=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I78","v":"[Select from list]"},null,{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,K$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,L$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,M$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,N$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,O$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,P$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,Q$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,R$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,S$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,T$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,U$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,V$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,W$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,X$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,Y$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,Z$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AA$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AB$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AC$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AD$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AE$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AF$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AG$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AH$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AI$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AJ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AK$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AL$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AM$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AN$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AO$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AP$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AQ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AR$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AS$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AT$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AU$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AV$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AW$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AX$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AY$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AZ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BA$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BB$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BC$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BD$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BE$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BF$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BG$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BH$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BI$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BJ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BK$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BL$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BM$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BN$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BO$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BP$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BQ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BR$13)*IF($D36=Shared,JGN_share,1))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&I38&\" \"&D30","v":"Total Ongoing Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Ongoing_Opex","v":"Ongoing"},null,{"$f":"SUMIF($I32:$I36,$I38,K32:K36)","v":855.09002978853755},{"$f":"SUMIF($I32:$I36,$I38,L32:L36)","v":898.1059864731651},899.24284837951279,667.22605389735907,38.672327506011435,39.637248996000181,40.63074211781592,41.64907694704258,42.692971631277729,43.762847608294543,44.859593102496063,45.983884387895962,47.13709571505499,48.318881373285983,49.530060406903196,50.771665647113771,52.044485821134025,53.349434600930188,54.687789537448857,56.05997433248011,57.46327243300734,58.898655777329495,60.373366243705242,61.891195582381236,63.449789482944148,65.039550888272842,66.659305564255632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&I39&\" \"&D30","v":"Total Project cost (one-off) Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Oneoff_Opex","v":"Project cost (one-off)"},null,{"$f":"SUMIF($I32:$I36,$I39,K32:K36)","v":0},{"$f":"SUMIF($I32:$I36,$I39,L32:L36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K41:BR41)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K39),ISERROR(K38)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L39),ISERROR(L38)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross capex by asset class","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I135,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I135,NA)","v":"JGN - MP Mains & Services, HP Services"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,K$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,L$14))","v":273.55105552108375},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,M$14))","v":4138.7979813319389},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,N$14))","v":10094.629222760828},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,O$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,P$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,Q$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,R$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,S$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,T$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,U$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,V$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,W$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,X$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,Y$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,Z$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AA$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AB$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AC$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AD$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AE$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AF$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AG$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AH$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AI$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AJ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AK$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AL$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AM$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AN$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AO$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AP$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AQ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AR$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AS$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AT$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AU$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AV$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AW$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AX$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AY$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,AZ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,BA$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,BB$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,BC$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,BD$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,BE$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,BF$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,BG$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,BH$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,BI$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,BJ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,BK$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,BL$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,BM$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,BN$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,BO$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,BP$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,BQ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G135=$G45,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I136,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I136,NA)","v":"n/a"},"Input|Costs&Benefits","$000",{"$f":"G45","v":"Real 2024"},"End-year",null,null,{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,K$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,L$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,M$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,N$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,O$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,P$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,Q$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,R$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,S$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,T$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,U$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,V$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,W$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,X$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,Y$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,Z$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AA$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AB$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AC$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AD$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AE$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AF$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AG$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AH$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AI$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AJ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AK$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AL$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AM$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AN$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AO$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AP$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AQ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AR$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AS$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AT$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AU$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AV$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AW$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AX$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AY$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,AZ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,BA$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,BB$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,BC$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,BD$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,BE$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,BF$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,BG$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,BH$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,BI$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,BJ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,BK$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,BL$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,BM$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,BN$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,BO$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,BP$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,BQ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G136=$G46,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I137,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I137,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,K$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,L$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,M$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,N$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,O$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,P$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,Q$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,R$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,S$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,T$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,U$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,V$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,W$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,X$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,Y$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,Z$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AA$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AB$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AC$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AD$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AE$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AF$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AG$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AH$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AI$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AJ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AK$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AL$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AM$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AN$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AO$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AP$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AQ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AR$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AS$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AT$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AU$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AV$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AW$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AX$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AY$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,AZ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,BA$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,BB$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,BC$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,BD$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,BE$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,BF$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,BG$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,BH$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,BI$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,BJ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,BK$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,BL$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,BM$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,BN$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,BO$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,BP$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,BQ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G137=$G47,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I138,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I138,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,K$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,L$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,M$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,N$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,O$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,P$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,Q$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,R$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,S$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,T$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,U$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,V$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,W$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,X$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,Y$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,Z$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AA$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AB$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AC$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AD$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AE$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AF$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AG$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AH$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AI$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AJ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AK$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AL$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AM$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AN$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AO$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AP$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AQ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AR$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AS$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AT$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AU$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AV$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AW$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AX$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AY$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,AZ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,BA$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,BB$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,BC$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,BD$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,BE$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,BF$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,BG$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,BH$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,BI$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,BJ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,BK$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,BL$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,BM$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,BN$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,BO$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,BP$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,BQ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G138=$G48,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I139,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I139,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,K$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,L$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,M$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,N$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,O$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,P$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,Q$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,R$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,S$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,T$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,U$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,V$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,W$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,X$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,Y$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,Z$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AA$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AB$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AC$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AD$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AE$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AF$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AG$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AH$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AI$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AJ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AK$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AL$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AM$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AN$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AO$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AP$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AQ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AR$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AS$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AT$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AU$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AV$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AW$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AX$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AY$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,AZ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,BA$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,BB$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,BC$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,BD$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,BE$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,BF$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,BG$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,BH$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,BI$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,BJ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,BK$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,BL$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,BM$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,BN$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,BO$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,BP$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,BQ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G139=$G49,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I140,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I140,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,K$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,L$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,M$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,N$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,O$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,P$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,Q$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,R$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,S$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,T$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,U$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,V$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,W$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,X$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,Y$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,Z$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AA$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AB$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AC$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AD$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AE$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AF$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AG$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AH$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AI$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AJ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AK$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AL$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AM$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AN$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AO$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AP$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AQ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AR$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AS$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AT$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AU$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AV$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AW$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AX$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AY$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,AZ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,BA$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,BB$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,BC$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,BD$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,BE$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,BF$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,BG$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,BH$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,BI$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,BJ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,BK$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,BL$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,BM$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,BN$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,BO$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,BP$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,BQ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G140=$G50,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I141,3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),'Input|Costs&Benefits'!I141,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,K$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,L$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,M$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,N$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,O$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,P$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,Q$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,R$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,S$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,T$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,U$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,V$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,W$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,X$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,Y$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,Z$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AA$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AB$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AC$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AD$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AE$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AF$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AG$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AH$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AI$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AJ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AK$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AL$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AM$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AN$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AO$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AP$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AQ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AR$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AS$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AT$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AU$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AV$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AW$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AX$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AY$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,AZ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,BA$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,BB$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,BC$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,BD$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,BE$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,BF$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,BG$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,BH$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,BI$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,BJ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,BK$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,BL$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,BM$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,BN$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,BO$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,BP$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,BQ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G141=$G51,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D43","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K45:K51)","v":0},{"$f":"SUM(L45:L51)","v":273.55105552108375},4138.7979813319389,10094.629222760828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D43","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K53*K$13","v":0},{"$f":"L53*L$13","v":277.62400000000002},4315.92,10789.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K56:BR56)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K54),ISERROR(K53)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L54),ISERROR(L53)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capital Contribution","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D45","v":"JGN - MP Mains & Services, HP Services"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,K$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,L$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,M$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,N$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,O$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,P$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,Q$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,R$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,S$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,T$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,U$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,V$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,W$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,X$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,Y$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,Z$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AA$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AB$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AC$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AD$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AE$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AF$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AG$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AH$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AI$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AJ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AK$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AL$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AM$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AN$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AO$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AP$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AQ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AR$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AS$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AT$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AU$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AV$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AW$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AX$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AY$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,AZ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,BA$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,BB$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,BC$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,BD$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,BE$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,BF$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,BG$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,BH$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,BI$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,BJ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,BK$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,BL$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,BM$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,BN$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,BO$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,BP$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,BQ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G195=$G60,1,BR$14))","v":0}]
[null,null,null,{"$f":"D46","v":"n/a"},"Input|Costs&Benefits","$000",{"$f":"G60","v":"Real 2024"},"End-year",null,null,{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,K$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,L$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,M$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,N$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,O$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,P$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,Q$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,R$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,S$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,T$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,U$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,V$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,W$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,X$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,Y$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,Z$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AA$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AB$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AC$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AD$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AE$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AF$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AG$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AH$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AI$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AJ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AK$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AL$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AM$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AN$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AO$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AP$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AQ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AR$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AS$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AT$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AU$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AV$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AW$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AX$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AY$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,AZ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,BA$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,BB$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,BC$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,BD$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,BE$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,BF$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,BG$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,BH$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,BI$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,BJ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,BK$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,BL$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,BM$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,BN$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,BO$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,BP$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,BQ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G196=$G61,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,K$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,L$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,M$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,N$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,O$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,P$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,Q$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,R$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,S$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,T$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,U$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,V$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,W$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,X$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,Y$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,Z$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AA$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AB$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AC$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AD$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AE$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AF$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AG$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AH$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AI$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AJ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AK$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AL$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AM$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AN$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AO$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AP$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AQ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AR$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AS$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AT$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AU$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AV$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AW$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AX$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AY$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,AZ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,BA$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,BB$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,BC$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,BD$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,BE$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,BF$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,BG$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,BH$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,BI$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,BJ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,BK$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,BL$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,BM$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,BN$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,BO$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,BP$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,BQ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G197=$G62,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,K$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,L$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,M$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,N$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,O$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,P$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,Q$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,R$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,S$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,T$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,U$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,V$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,W$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,X$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,Y$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,Z$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AA$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AB$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AC$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AD$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AE$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AF$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AG$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AH$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AI$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AJ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AK$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AL$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AM$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AN$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AO$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AP$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AQ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AR$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AS$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AT$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AU$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AV$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AW$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AX$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AY$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,AZ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,BA$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,BB$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,BC$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,BD$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,BE$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,BF$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,BG$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,BH$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,BI$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,BJ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,BK$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,BL$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,BM$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,BN$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,BO$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,BP$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,BQ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G198=$G63,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,K$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,L$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,M$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,N$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,O$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,P$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,Q$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,R$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,S$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,T$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,U$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,V$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,W$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,X$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,Y$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,Z$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AA$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AB$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AC$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AD$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AE$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AF$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AG$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AH$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AI$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AJ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AK$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AL$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AM$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AN$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AO$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AP$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AQ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AR$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AS$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AT$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AU$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AV$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AW$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AX$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AY$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,AZ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,BA$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,BB$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,BC$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,BD$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,BE$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,BF$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,BG$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,BH$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,BI$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,BJ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,BK$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,BL$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,BM$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,BN$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,BO$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,BP$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,BQ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G199=$G64,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,K$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,L$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,M$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,N$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,O$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,P$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,Q$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,R$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,S$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,T$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,U$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,V$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,W$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,X$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,Y$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,Z$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AA$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AB$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AC$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AD$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AE$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AF$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AG$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AH$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AI$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AJ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AK$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AL$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AM$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AN$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AO$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AP$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AQ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AR$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AS$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AT$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AU$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AV$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AW$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AX$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AY$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,AZ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,BA$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,BB$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,BC$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,BD$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,BE$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,BF$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,BG$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,BH$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,BI$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,BJ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,BK$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,BL$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,BM$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,BN$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,BO$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,BP$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,BQ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G200=$G65,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,K$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,L$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,M$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,N$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,O$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,P$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,Q$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,R$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,S$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,T$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,U$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,V$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,W$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,X$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,Y$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,Z$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AA$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AB$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AC$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AD$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AE$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AF$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AG$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AH$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AI$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AJ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AK$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AL$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AM$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AN$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AO$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AP$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AQ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AR$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AS$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AT$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AU$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AV$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AW$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AX$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AY$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,AZ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,BA$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,BB$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,BC$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,BD$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,BE$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,BF$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,BG$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,BH$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,BI$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,BJ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,BK$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,BL$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,BM$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,BN$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,BO$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,BP$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,BQ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G201=$G66,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D58","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K60:K66)","v":0},{"$f":"SUM(L60:L66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D58","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K68*K$13","v":0},{"$f":"L68*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K71:BR71)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K69),ISERROR(K68)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L69),ISERROR(L68)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net capex by asset class","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D45","v":"JGN - MP Mains & Services, HP Services"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K45-K60","v":0},{"$f":"L45-L60","v":273.55105552108375},4138.7979813319389,10094.629222760828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D46","v":"n/a"},"Calculated","$000",{"$f":"G75","v":"Real 2024"},"End-year",null,null,{"$f":"K46-K61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z50-Z65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K51-K66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Total \"&D73","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K75:K81)","v":0},{"$f":"SUM(L75:L81)","v":273.55105552108375},4138.7979813319389,10094.629222760828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D73","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K83*K$13","v":0},{"$f":"L83*L$13","v":277.62400000000002},4315.92,10789.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K86:BR86)<>0,1,0)","v":0},null,null,"Check - total matches above",null,null,null,null,null,null,{"$f":"IF(ROUND(K54-K69-K84,6)=0,0,1)","v":0},{"$f":"IF(ROUND(L54-L69-L84,6)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Forecast Economic Benefit - JGN"]
[]
[null,null,null,{"$f":"C88","v":"Forecast Economic Benefit - JGN"},"Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D103","v":"Costs at asset failure"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K92:BR92,$K$19:$BR$19)","v":0},{"$f":"-K110","v":0},{"$f":"-L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D116","v":"Energy Reliability (Value of unserved energy)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K93:BR93,$K$19:$BR$19)","v":-2.0365319545506092E-34},{"$f":"-K123","v":-1.0114324340616507E-35},{"$f":"-L123","v":-1.0417754070835004E-35},-1.0678197922605874E-35,-1.0945152870671018E-35,-1.1218781692437792E-35,-1.1499251234748734E-35,-1.178673251561745E-35,-1.2081400828507878E-35,-1.2383435849220572E-35,-1.2693021745451085E-35,-1.3010347289087358E-35,-1.3335605971314542E-35,-1.3668996120597399E-35,-1.4010721023612331E-35,-1.4360989049202634E-35,-1.4720013775432691E-35,-1.5088014119818508E-35,-1.5465214472813966E-35,-1.5851844834634311E-35,-1.6248140955500165E-35,-1.6654344479387665E-35,-1.7070703091372355E-35,-1.7497470668656654E-35,-1.7934907435373069E-35,-1.8383280121257391E-35,-1.8842862124288818E-35,-1.9313933677396039E-35,-1.979678201933093E-35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D129","v":"Energy losses (UAG)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K94:BR94,$K$19:$BR$19)","v":0},{"$f":"-K134","v":0},{"$f":"-L134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Lookup!$G$141","v":"Other Economic Benefits"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K95:BR95,$K$19:$BR$19)","v":-1042.9530627077313},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))*K$13)\n*(1+K$12)^CF_End_Yr*($D$4<>NA)","v":-271.89461032923924},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))*L$13)\n*(1+L$12)^CF_End_Yr*($D$4<>NA)","v":-303.19007377640196},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))*M$13)\n*(1+M$12)^CF_End_Yr*($D$4<>NA)","v":-327.12846505881117},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))*N$13)\n*(1+N$12)^CF_End_Yr*($D$4<>NA)","v":-252.08635985043557},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))*O$13)\n*(1+O$12)^CF_End_Yr*($D$4<>NA)","v":-0.39205774287076961},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))*P$13)\n*(1+P$12)^CF_End_Yr*($D$4<>NA)","v":-0.43144122125752238},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))*Q$13)\n*(1+Q$12)^CF_End_Yr*($D$4<>NA)","v":-0.49383034079349958},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))*R$13)\n*(1+R$12)^CF_End_Yr*($D$4<>NA)","v":-0.55355135895688645},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))*S$13)\n*(1+S$12)^CF_End_Yr*($D$4<>NA)","v":-0.62151116060966372},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))*T$13)\n*(1+T$12)^CF_End_Yr*($D$4<>NA)","v":-0.69820402577371354},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))*U$13)\n*(1+U$12)^CF_End_Yr*($D$4<>NA)","v":-0.77828353333632561},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))*V$13)\n*(1+V$12)^CF_End_Yr*($D$4<>NA)","v":-0.86186959346709335},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))*W$13)\n*(1+W$12)^CF_End_Yr*($D$4<>NA)","v":-0.95528724851519087},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))*X$13)\n*(1+X$12)^CF_End_Yr*($D$4<>NA)","v":-1.0527516035372857},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))*Y$13)\n*(1+Y$12)^CF_End_Yr*($D$4<>NA)","v":-1.1609416135546953},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))*Z$13)\n*(1+Z$12)^CF_End_Yr*($D$4<>NA)","v":-1.2738157717384824},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))*AA$13)\n*(1+AA$12)^CF_End_Yr*($D$4<>NA)","v":-1.3983380018540468},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))*AB$13)\n*(1+AB$12)^CF_End_Yr*($D$4<>NA)","v":-1.5352120079042242},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))*AC$13)\n*(1+AC$12)^CF_End_Yr*($D$4<>NA)","v":-1.6851505972740779},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))*AD$13)\n*(1+AD$12)^CF_End_Yr*($D$4<>NA)","v":-1.8415274382569164},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))*AE$13)\n*(1+AE$12)^CF_End_Yr*($D$4<>NA)","v":-2.0196541808914197},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))*AF$13)\n*(1+AF$12)^CF_End_Yr*($D$4<>NA)","v":-2.2131506295747401},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))*AG$13)\n*(1+AG$12)^CF_End_Yr*($D$4<>NA)","v":-2.4228909973895254},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))*AH$13)\n*(1+AH$12)^CF_End_Yr*($D$4<>NA)","v":-2.6497349631480995},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))*AI$13)\n*(1+AI$12)^CF_End_Yr*($D$4<>NA)","v":-2.9029186097982325},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))*AJ$13)\n*(1+AJ$12)^CF_End_Yr*($D$4<>NA)","v":-3.1754813911337414},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))*AK$13)\n*(1+AK$12)^CF_End_Yr*($D$4<>NA)","v":-3.4859679474209901},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))*AL$13)\n*(1+AL$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))*AM$13)\n*(1+AM$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))*AN$13)\n*(1+AN$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))*AO$13)\n*(1+AO$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))*AP$13)\n*(1+AP$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))*AQ$13)\n*(1+AQ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))*AR$13)\n*(1+AR$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))*AS$13)\n*(1+AS$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))*AT$13)\n*(1+AT$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))*AU$13)\n*(1+AU$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))*AV$13)\n*(1+AV$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))*AW$13)\n*(1+AW$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))*AX$13)\n*(1+AX$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))*AY$13)\n*(1+AY$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))*AZ$13)\n*(1+AZ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))*BA$13)\n*(1+BA$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))*BB$13)\n*(1+BB$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))*BC$13)\n*(1+BC$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))*BD$13)\n*(1+BD$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))*BE$13)\n*(1+BE$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))*BF$13)\n*(1+BF$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))*BG$13)\n*(1+BG$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))*BH$13)\n*(1+BH$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))*BI$13)\n*(1+BI$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))*BJ$13)\n*(1+BJ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))*BK$13)\n*(1+BK$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))*BL$13)\n*(1+BL$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))*BM$13)\n*(1+BM$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))*BN$13)\n*(1+BN$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))*BO$13)\n*(1+BO$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))*BP$13)\n*(1+BP$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))*BQ$13)\n*(1+BQ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))*BR$13)\n*(1+BR$12)^CF_End_Yr*($D$4<>NA)","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D91","v":"Total "},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J92:J95)","v":-1042.9530627077313},-271.89461032923924,-303.19007377640196,-327.12846505881117,-252.08635985043557,-0.39205774287076961,-0.43144122125752238,-0.49383034079349958,-0.55355135895688645,-0.62151116060966372,-0.69820402577371354,-0.77828353333632561,-0.86186959346709335,-0.95528724851519087,-1.0527516035372857,-1.1609416135546953,-1.2738157717384824,-1.3983380018540468,-1.5352120079042242,-1.6851505972740779,-1.8415274382569164,-2.0196541808914197,-2.2131506295747401,-2.4228909973895254,-2.6497349631480995,-2.9029186097982325,-3.1754813911337414,-3.4859679474209901,-1.979678201933093E-35,0,0,0,{"$f":"SUM(AP92:AP95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(J99:BR99)<>0,1,0)","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$DF$19,K97:DF97)-J97,6)=0,0,1)","v":0}]
[]
[null,null,null,"Costs at asset failure"]
[]
[null,null,null,"Costs at asset failure","Source","Unit","Basis",{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D239","v":"Cost at Asset Failure"},"Input|Costs&Benefits",{"$f":"thousands","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+K$12)^CF_End_Yr,K$13*(1+K$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+L$12)^CF_End_Yr,L$13*(1+L$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+M$12)^CF_End_Yr,M$13*(1+M$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+N$12)^CF_End_Yr,N$13*(1+N$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+O$12)^CF_End_Yr,O$13*(1+O$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+P$12)^CF_End_Yr,P$13*(1+P$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+Q$12)^CF_End_Yr,Q$13*(1+Q$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+R$12)^CF_End_Yr,R$13*(1+R$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+S$12)^CF_End_Yr,S$13*(1+S$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+T$12)^CF_End_Yr,T$13*(1+T$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+U$12)^CF_End_Yr,U$13*(1+U$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+V$12)^CF_End_Yr,V$13*(1+V$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+W$12)^CF_End_Yr,W$13*(1+W$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+X$12)^CF_End_Yr,X$13*(1+X$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+Y$12)^CF_End_Yr,Y$13*(1+Y$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+Z$12)^CF_End_Yr,Z$13*(1+Z$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AA$12)^CF_End_Yr,AA$13*(1+AA$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AB$12)^CF_End_Yr,AB$13*(1+AB$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AC$12)^CF_End_Yr,AC$13*(1+AC$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AD$12)^CF_End_Yr,AD$13*(1+AD$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AE$12)^CF_End_Yr,AE$13*(1+AE$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AF$12)^CF_End_Yr,AF$13*(1+AF$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AG$12)^CF_End_Yr,AG$13*(1+AG$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AH$12)^CF_End_Yr,AH$13*(1+AH$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AI$12)^CF_End_Yr,AI$13*(1+AI$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AJ$12)^CF_End_Yr,AJ$13*(1+AJ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AK$12)^CF_End_Yr,AK$13*(1+AK$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AL$12)^CF_End_Yr,AL$13*(1+AL$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AM$12)^CF_End_Yr,AM$13*(1+AM$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AN$12)^CF_End_Yr,AN$13*(1+AN$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AO$12)^CF_End_Yr,AO$13*(1+AO$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AP$12)^CF_End_Yr,AP$13*(1+AP$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AQ$12)^CF_End_Yr,AQ$13*(1+AQ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AR$12)^CF_End_Yr,AR$13*(1+AR$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AS$12)^CF_End_Yr,AS$13*(1+AS$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AT$12)^CF_End_Yr,AT$13*(1+AT$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AU$12)^CF_End_Yr,AU$13*(1+AU$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AV$12)^CF_End_Yr,AV$13*(1+AV$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AW$12)^CF_End_Yr,AW$13*(1+AW$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AX$12)^CF_End_Yr,AX$13*(1+AX$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AY$12)^CF_End_Yr,AY$13*(1+AY$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+AZ$12)^CF_End_Yr,AZ$13*(1+AZ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+BA$12)^CF_End_Yr,BA$13*(1+BA$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+BB$12)^CF_End_Yr,BB$13*(1+BB$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+BC$12)^CF_End_Yr,BC$13*(1+BC$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+BD$12)^CF_End_Yr,BD$13*(1+BD$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+BE$12)^CF_End_Yr,BE$13*(1+BE$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+BF$12)^CF_End_Yr,BF$13*(1+BF$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+BG$12)^CF_End_Yr,BG$13*(1+BG$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+BH$12)^CF_End_Yr,BH$13*(1+BH$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+BI$12)^CF_End_Yr,BI$13*(1+BI$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+BJ$12)^CF_End_Yr,BJ$13*(1+BJ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+BK$12)^CF_End_Yr,BK$13*(1+BK$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+BL$12)^CF_End_Yr,BL$13*(1+BL$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+BM$12)^CF_End_Yr,BM$13*(1+BM$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+BN$12)^CF_End_Yr,BN$13*(1+BN$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+BO$12)^CF_End_Yr,BO$13*(1+BO$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+BP$12)^CF_End_Yr,BP$13*(1+BP$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+BQ$12)^CF_End_Yr,BQ$13*(1+BQ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K242:$BR242,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G242=Nominal,(1+BR$12)^CF_End_Yr,BR$13*(1+BR$12)^CF_End_Yr)*($D$4<>NA)","v":0}]
[null,null,null,"Probability of Failure","Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K250:$BR250,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,"Cumulative Probability of No Failure","Calculated",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"End_of_year","v":"End-year"},null,1,{"$f":"J107*(1-K106)","v":1},{"$f":"K107*(1-L106)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Cumulative Probability of Failure","Calculated",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"J107*K106","v":0},{"$f":"K107*L106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D103","v":"Costs at asset failure"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K105*K108/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ105*AQ108/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K112:BR112)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K110),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy reliability"]
[]
[null,null,null,"Energy Reliability (Value of unserved energy)","Source","Unit","Basis",{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!$D$87","v":"Contracted gas price"},"Calc|Option 1",{"$f":"'Model Assumptions'!$F$87","v":"$/GJ"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Calc|Option 1'!K118*($D$4<>NA)","v":20.228648681233011},{"$f":"'Calc|Option 1'!L118*($D$4<>NA)","v":20.835508141670005},{"$f":"'Calc|Option 1'!M118*($D$4<>NA)","v":21.356395845211747},{"$f":"'Calc|Option 1'!N118*($D$4<>NA)","v":21.890305741342036},{"$f":"'Calc|Option 1'!O118*($D$4<>NA)","v":22.437563384875581},{"$f":"'Calc|Option 1'!P118*($D$4<>NA)","v":22.998502469497467},{"$f":"'Calc|Option 1'!Q118*($D$4<>NA)","v":23.573465031234893},{"$f":"'Calc|Option 1'!R118*($D$4<>NA)","v":24.162801657015756},{"$f":"'Calc|Option 1'!S118*($D$4<>NA)","v":24.766871698441143},{"$f":"'Calc|Option 1'!T118*($D$4<>NA)","v":25.386043490902168},{"$f":"'Calc|Option 1'!U118*($D$4<>NA)","v":26.020694578174712},{"$f":"'Calc|Option 1'!V118*($D$4<>NA)","v":26.671211942629078},{"$f":"'Calc|Option 1'!W118*($D$4<>NA)","v":27.337992241194797},{"$f":"'Calc|Option 1'!X118*($D$4<>NA)","v":28.021442047224657},{"$f":"'Calc|Option 1'!Y118*($D$4<>NA)","v":28.721978098405266},{"$f":"'Calc|Option 1'!Z118*($D$4<>NA)","v":29.440027550865384},{"$f":"'Calc|Option 1'!AA118*($D$4<>NA)","v":30.176028239637013},{"$f":"'Calc|Option 1'!AB118*($D$4<>NA)","v":30.930428945627931},{"$f":"'Calc|Option 1'!AC118*($D$4<>NA)","v":31.70368966926862},{"$f":"'Calc|Option 1'!AD118*($D$4<>NA)","v":32.496281911000331},{"$f":"'Calc|Option 1'!AE118*($D$4<>NA)","v":33.308688958775328},{"$f":"'Calc|Option 1'!AF118*($D$4<>NA)","v":34.141406182744703},{"$f":"'Calc|Option 1'!AG118*($D$4<>NA)","v":34.994941337313307},{"$f":"'Calc|Option 1'!AH118*($D$4<>NA)","v":35.869814870746133},{"$f":"'Calc|Option 1'!AI118*($D$4<>NA)","v":36.766560242514778},{"$f":"'Calc|Option 1'!AJ118*($D$4<>NA)","v":37.685724248577635},{"$f":"'Calc|Option 1'!AK118*($D$4<>NA)","v":38.627867354792073},{"$f":"'Calc|Option 1'!AL118*($D$4<>NA)","v":39.59356403866186},{"$f":"'Calc|Option 1'!AM118*($D$4<>NA)","v":40.583403139628402},{"$f":"'Calc|Option 1'!AN118*($D$4<>NA)","v":41.597988218119099},{"$f":"'Calc|Option 1'!AO118*($D$4<>NA)","v":42.637937923572061},{"$f":"'Calc|Option 1'!AP118*($D$4<>NA)","v":43.703886371661348},{"$f":"'Calc|Option 1'!AQ118*($D$4<>NA)","v":44.796483530952877},{"$f":"'Calc|Option 1'!AR118*($D$4<>NA)","v":45.916395619226691},{"$f":"'Calc|Option 1'!AS118*($D$4<>NA)","v":47.064305509707346},{"$f":"'Calc|Option 1'!AT118*($D$4<>NA)","v":48.240913147450016},{"$f":"'Calc|Option 1'!AU118*($D$4<>NA)","v":49.446935976136245},{"$f":"'Calc|Option 1'!AV118*($D$4<>NA)","v":50.683109375539644},{"$f":"'Calc|Option 1'!AW118*($D$4<>NA)","v":51.950187109928116},{"$f":"'Calc|Option 1'!AX118*($D$4<>NA)","v":53.248941787676308},{"$f":"'Calc|Option 1'!AY118*($D$4<>NA)","v":54.580165332368203},{"$f":"'Calc|Option 1'!AZ118*($D$4<>NA)","v":55.944669465677386},{"$f":"'Calc|Option 1'!BA118*($D$4<>NA)","v":57.343286202319298},{"$f":"'Calc|Option 1'!BB118*($D$4<>NA)","v":58.776868357377261},{"$f":"'Calc|Option 1'!BC118*($D$4<>NA)","v":60.24629006631168},{"$f":"'Calc|Option 1'!BD118*($D$4<>NA)","v":61.752447317969448},{"$f":"'Calc|Option 1'!BE118*($D$4<>NA)","v":63.296258500918661},{"$f":"'Calc|Option 1'!BF118*($D$4<>NA)","v":64.878664963441622},{"$f":"'Calc|Option 1'!BG118*($D$4<>NA)","v":66.50063158752765},{"$f":"'Calc|Option 1'!BH118*($D$4<>NA)","v":68.163147377215807},{"$f":"'Calc|Option 1'!BI118*($D$4<>NA)","v":69.867226061646193},{"$f":"'Calc|Option 1'!BJ118*($D$4<>NA)","v":71.613906713187333},{"$f":"'Calc|Option 1'!BK118*($D$4<>NA)","v":73.404254381016997},{"$f":"'Calc|Option 1'!BL118*($D$4<>NA)","v":75.239360740542395},{"$f":"'Calc|Option 1'!BM118*($D$4<>NA)","v":77.120344759055925},{"$f":"'Calc|Option 1'!BN118*($D$4<>NA)","v":79.048353378032289},{"$f":"'Calc|Option 1'!BO118*($D$4<>NA)","v":81.02456221248309},{"$f":"'Calc|Option 1'!BP118*($D$4<>NA)","v":83.050176267795138},{"$f":"'Calc|Option 1'!BQ118*($D$4<>NA)","v":85.126430674489981},{"$f":"'Calc|Option 1'!BR118*($D$4<>NA)","v":87.254591441352218}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D285","v":"Probability of Failure (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},"n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K297:$BR297,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D286","v":"Duration of Failure (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K298:$BR298,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D287","v":"Energy at risk"},"Input|Costs&Benefits",{"$f":"TJ","v":"TJ"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K299:$BR299,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D116","v":"Energy Reliability (Value of unserved energy)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"PRODUCT(K118:K121)/IF(dollar_unit=millions,10^3,1)","v":1.0114324340616507E-35},1.0417754070835004E-35,1.0678197922605874E-35,1.0945152870671018E-35,1.1218781692437792E-35,1.1499251234748734E-35,1.178673251561745E-35,1.2081400828507878E-35,1.2383435849220572E-35,1.2693021745451085E-35,1.3010347289087358E-35,1.3335605971314542E-35,1.3668996120597399E-35,1.4010721023612331E-35,1.4360989049202634E-35,1.4720013775432691E-35,1.5088014119818508E-35,1.5465214472813966E-35,1.5851844834634311E-35,1.6248140955500165E-35,1.6654344479387665E-35,1.7070703091372355E-35,1.7497470668656654E-35,1.7934907435373069E-35,1.8383280121257391E-35,1.8842862124288818E-35,1.9313933677396039E-35,1.979678201933093E-35,0,0,0,0,{"$f":"PRODUCT(AQ118:AQ121)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K125:BR125)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K123),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy losses (UAG)"]
[]
[null,null,null,"Energy losses (UAG)","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$377","v":"Gas Consumption"},"Calc|Option 1",{"$f":"TJ","v":"TJ"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"'Calc|Option 1'!K131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!L131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!M131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!N131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!O131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!P131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Q131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!R131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!S131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!T131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!U131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!V131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!W131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!X131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Y131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Z131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AA131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AB131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AC131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AD131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AE131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AF131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AG131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AH131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AI131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AJ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AK131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AL131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AM131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AN131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AO131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AP131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AQ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AR131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AS131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AT131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AU131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AV131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AW131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AX131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AY131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AZ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BA131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BB131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BC131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BD131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BE131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BF131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BG131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BH131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BI131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BJ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BK131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BL131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BM131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BN131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BO131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BP131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BQ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BR131*($D$4<>NA)","v":0}]
[null,null,null,"Unaccounted for Gas (%)","Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K382:$BR382,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D129","v":"Energy losses (UAG)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K118*K131*K132/(1-K132)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ118*AQ131*AQ132/(1-AQ132)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K136:BR136)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K134),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Summary of Cashflow - JGN"]
[]
[null,null,null,"NPV"]
[]
[null,null,null,"Summary of Cashflow - JGN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K144:BR144,$K$19:$BR$19)","v":-3573.3583617304471},{"$f":"-K38*(1+K$12)^CF_End_Yr","v":-869.92541209594151},-911.47802706763321,-910.41399531792217,-675.51489411738908,-39.152747510238839,-40.129656062196567,-41.135491186693898,-42.166476623073336,-43.223339440362672,-44.306506311787672,-45.41687649601797,-46.555134668308781,-47.722672151310967,-48.919138939630002,-50.145364252433801,-51.402393751622789,-52.691025962642591,-54.012185907856939,-55.367167009019049,-56.756398231497087,-58.17712927498031,-59.630344151998294,-61.12337470547974,-62.660059789964926,-64.238015847827029,-65.847526599272783,-67.487403222872047,0,0,0,0,0,{"$f":"-AQ38*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K145:BR145,$K$19:$BR$19)","v":0},{"$f":"-K39*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ39*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K146:BR146,$K$19:$BR$19)","v":-13104.758496550767},{"$f":"-K84*(1+K$12)^CF_End_Yr","v":0},-281.75758718671625,-4369.5359687911932,-10923.839921977984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ84*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast Economic Benefit","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K147:BR147,$K$19:$BR$19)","v":-1042.9530627077313},{"$f":"K97","v":-271.89461032923924},-303.19007377640196,-327.12846505881117,-252.08635985043557,-0.39205774287076961,-0.43144122125752238,-0.49383034079349958,-0.55355135895688645,-0.62151116060966372,-0.69820402577371354,-0.77828353333632561,-0.86186959346709335,-0.95528724851519087,-1.0527516035372857,-1.1609416135546953,-1.2738157717384824,-1.3983380018540468,-1.5352120079042242,-1.6851505972740779,-1.8415274382569164,-2.0196541808914197,-2.2131506295747401,-2.4228909973895254,-2.6497349631480995,-2.9029186097982325,-3.1754813911337414,-3.4859679474209901,-1.979678201933093E-35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Cashflow - JGN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J144:J147)","v":-17721.069920988946},{"$f":"SUM(K144:K147)","v":-1141.8200224251807},{"$f":"SUM(L144:L147)","v":-1496.4256880307514},-5607.0784291679265,-11851.441175945807,-39.544805253109608,-40.561097283454089,-41.629321527487399,-42.720027982030224,-43.844850600972336,-45.004710337561384,-46.195160029354298,-47.417004261775872,-48.677959399826157,-49.971890543167291,-51.306305865988499,-52.676209523361273,-54.089363964496641,-55.547397915761159,-57.05231760629313,-58.597925669754005,-60.196783455871731,-61.843494781573035,-63.546265702869263,-65.309794753113025,-67.140934457625264,-69.023007990406526,-70.973371170293035,-1.979678201933093E-35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J151","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$BR$19,K149:BR149)-J149,6)=0,0,1)","v":0}]
[]
[null,null,null,"Incremental Cashflow","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Incremental forecast opex (ongoing)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K155:BR155,$K$19:$BR$19)","v":17572.112716646097},{"$f":"IF($D$4<>NA,K144-'Calc|Option 1'!K144,0)","v":0},{"$f":"IF($D$4<>NA,L144-'Calc|Option 1'!L144,0)","v":0},{"$f":"IF($D$4<>NA,M144-'Calc|Option 1'!M144,0)","v":16.089784548668717},{"$f":"IF($D$4<>NA,N144-'Calc|Option 1'!N144,0)","v":271.83115167711276},{"$f":"IF($D$4<>NA,O144-'Calc|Option 1'!O144,0)","v":940.48235185611929},{"$f":"IF($D$4<>NA,P144-'Calc|Option 1'!P144,0)","v":987.3901156668469},{"$f":"IF($D$4<>NA,Q144-'Calc|Option 1'!Q144,0)","v":1040.6025267216824},{"$f":"IF($D$4<>NA,R144-'Calc|Option 1'!R144,0)","v":1095.798090612358},{"$f":"IF($D$4<>NA,S144-'Calc|Option 1'!S144,0)","v":1153.1408094098999},{"$f":"IF($D$4<>NA,T144-'Calc|Option 1'!T144,0)","v":1212.4809365401568},{"$f":"IF($D$4<>NA,U144-'Calc|Option 1'!U144,0)","v":1274.1268538489207},{"$f":"IF($D$4<>NA,V144-'Calc|Option 1'!V144,0)","v":1338.158250686357},{"$f":"IF($D$4<>NA,W144-'Calc|Option 1'!W144,0)","v":1405.3460860389562},{"$f":"IF($D$4<>NA,X144-'Calc|Option 1'!X144,0)","v":1474.7067051966148},{"$f":"IF($D$4<>NA,Y144-'Calc|Option 1'!Y144,0)","v":1546.4191073165844},{"$f":"IF($D$4<>NA,Z144-'Calc|Option 1'!Z144,0)","v":1620.8627530515032},{"$f":"IF($D$4<>NA,AA144-'Calc|Option 1'!AA144,0)","v":1698.1540665706839},{"$f":"IF($D$4<>NA,AB144-'Calc|Option 1'!AB144,0)","v":1778.5193036637554},{"$f":"IF($D$4<>NA,AC144-'Calc|Option 1'!AC144,0)","v":1862.535811183662},{"$f":"IF($D$4<>NA,AD144-'Calc|Option 1'!AD144,0)","v":1949.8999932825466},{"$f":"IF($D$4<>NA,AE144-'Calc|Option 1'!AE144,0)","v":2037.1143961270541},{"$f":"IF($D$4<>NA,AF144-'Calc|Option 1'!AF144,0)","v":2124.3939418430018},{"$f":"IF($D$4<>NA,AG144-'Calc|Option 1'!AG144,0)","v":2218.2763911182042},{"$f":"IF($D$4<>NA,AH144-'Calc|Option 1'!AH144,0)","v":2321.7909130997473},{"$f":"IF($D$4<>NA,AI144-'Calc|Option 1'!AI144,0)","v":2431.7309279511483},{"$f":"IF($D$4<>NA,AJ144-'Calc|Option 1'!AJ144,0)","v":2537.5444328556487},{"$f":"IF($D$4<>NA,AK144-'Calc|Option 1'!AK144,0)","v":2637.1778365670443},{"$f":"IF($D$4<>NA,AL144-'Calc|Option 1'!AL144,0)","v":0},{"$f":"IF($D$4<>NA,AM144-'Calc|Option 1'!AM144,0)","v":0},{"$f":"IF($D$4<>NA,AN144-'Calc|Option 1'!AN144,0)","v":0},{"$f":"IF($D$4<>NA,AO144-'Calc|Option 1'!AO144,0)","v":0},{"$f":"IF($D$4<>NA,AP144-'Calc|Option 1'!AP144,0)","v":0},{"$f":"IF($D$4<>NA,AQ144-'Calc|Option 1'!AQ144,0)","v":0},{"$f":"IF($D$4<>NA,AR144-'Calc|Option 1'!AR144,0)","v":0},{"$f":"IF($D$4<>NA,AS144-'Calc|Option 1'!AS144,0)","v":0},{"$f":"IF($D$4<>NA,AT144-'Calc|Option 1'!AT144,0)","v":0},{"$f":"IF($D$4<>NA,AU144-'Calc|Option 1'!AU144,0)","v":0},{"$f":"IF($D$4<>NA,AV144-'Calc|Option 1'!AV144,0)","v":0},{"$f":"IF($D$4<>NA,AW144-'Calc|Option 1'!AW144,0)","v":0},{"$f":"IF($D$4<>NA,AX144-'Calc|Option 1'!AX144,0)","v":0},{"$f":"IF($D$4<>NA,AY144-'Calc|Option 1'!AY144,0)","v":0},{"$f":"IF($D$4<>NA,AZ144-'Calc|Option 1'!AZ144,0)","v":0},{"$f":"IF($D$4<>NA,BA144-'Calc|Option 1'!BA144,0)","v":0},{"$f":"IF($D$4<>NA,BB144-'Calc|Option 1'!BB144,0)","v":0},{"$f":"IF($D$4<>NA,BC144-'Calc|Option 1'!BC144,0)","v":0},{"$f":"IF($D$4<>NA,BD144-'Calc|Option 1'!BD144,0)","v":0},{"$f":"IF($D$4<>NA,BE144-'Calc|Option 1'!BE144,0)","v":0},{"$f":"IF($D$4<>NA,BF144-'Calc|Option 1'!BF144,0)","v":0},{"$f":"IF($D$4<>NA,BG144-'Calc|Option 1'!BG144,0)","v":0},{"$f":"IF($D$4<>NA,BH144-'Calc|Option 1'!BH144,0)","v":0},{"$f":"IF($D$4<>NA,BI144-'Calc|Option 1'!BI144,0)","v":0},{"$f":"IF($D$4<>NA,BJ144-'Calc|Option 1'!BJ144,0)","v":0},{"$f":"IF($D$4<>NA,BK144-'Calc|Option 1'!BK144,0)","v":0},{"$f":"IF($D$4<>NA,BL144-'Calc|Option 1'!BL144,0)","v":0},{"$f":"IF($D$4<>NA,BM144-'Calc|Option 1'!BM144,0)","v":0},{"$f":"IF($D$4<>NA,BN144-'Calc|Option 1'!BN144,0)","v":0},{"$f":"IF($D$4<>NA,BO144-'Calc|Option 1'!BO144,0)","v":0},{"$f":"IF($D$4<>NA,BP144-'Calc|Option 1'!BP144,0)","v":0},{"$f":"IF($D$4<>NA,BQ144-'Calc|Option 1'!BQ144,0)","v":0},{"$f":"IF($D$4<>NA,BR144-'Calc|Option 1'!BR144,0)","v":0}]
[null,null,null,"Incremental forecast opex (one-off)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K156:BR156,$K$19:$BR$19)","v":0},{"$f":"IF($D$4<>NA,K145-'Calc|Option 1'!K145,0)","v":0},{"$f":"IF($D$4<>NA,L145-'Calc|Option 1'!L145,0)","v":0},{"$f":"IF($D$4<>NA,M145-'Calc|Option 1'!M145,0)","v":0},{"$f":"IF($D$4<>NA,N145-'Calc|Option 1'!N145,0)","v":0},{"$f":"IF($D$4<>NA,O145-'Calc|Option 1'!O145,0)","v":0},{"$f":"IF($D$4<>NA,P145-'Calc|Option 1'!P145,0)","v":0},{"$f":"IF($D$4<>NA,Q145-'Calc|Option 1'!Q145,0)","v":0},{"$f":"IF($D$4<>NA,R145-'Calc|Option 1'!R145,0)","v":0},{"$f":"IF($D$4<>NA,S145-'Calc|Option 1'!S145,0)","v":0},{"$f":"IF($D$4<>NA,T145-'Calc|Option 1'!T145,0)","v":0},{"$f":"IF($D$4<>NA,U145-'Calc|Option 1'!U145,0)","v":0},{"$f":"IF($D$4<>NA,V145-'Calc|Option 1'!V145,0)","v":0},{"$f":"IF($D$4<>NA,W145-'Calc|Option 1'!W145,0)","v":0},{"$f":"IF($D$4<>NA,X145-'Calc|Option 1'!X145,0)","v":0},{"$f":"IF($D$4<>NA,Y145-'Calc|Option 1'!Y145,0)","v":0},{"$f":"IF($D$4<>NA,Z145-'Calc|Option 1'!Z145,0)","v":0},{"$f":"IF($D$4<>NA,AA145-'Calc|Option 1'!AA145,0)","v":0},{"$f":"IF($D$4<>NA,AB145-'Calc|Option 1'!AB145,0)","v":0},{"$f":"IF($D$4<>NA,AC145-'Calc|Option 1'!AC145,0)","v":0},{"$f":"IF($D$4<>NA,AD145-'Calc|Option 1'!AD145,0)","v":0},{"$f":"IF($D$4<>NA,AE145-'Calc|Option 1'!AE145,0)","v":0},{"$f":"IF($D$4<>NA,AF145-'Calc|Option 1'!AF145,0)","v":0},{"$f":"IF($D$4<>NA,AG145-'Calc|Option 1'!AG145,0)","v":0},{"$f":"IF($D$4<>NA,AH145-'Calc|Option 1'!AH145,0)","v":0},{"$f":"IF($D$4<>NA,AI145-'Calc|Option 1'!AI145,0)","v":0},{"$f":"IF($D$4<>NA,AJ145-'Calc|Option 1'!AJ145,0)","v":0},{"$f":"IF($D$4<>NA,AK145-'Calc|Option 1'!AK145,0)","v":0},{"$f":"IF($D$4<>NA,AL145-'Calc|Option 1'!AL145,0)","v":0},{"$f":"IF($D$4<>NA,AM145-'Calc|Option 1'!AM145,0)","v":0},{"$f":"IF($D$4<>NA,AN145-'Calc|Option 1'!AN145,0)","v":0},{"$f":"IF($D$4<>NA,AO145-'Calc|Option 1'!AO145,0)","v":0},{"$f":"IF($D$4<>NA,AP145-'Calc|Option 1'!AP145,0)","v":0},{"$f":"IF($D$4<>NA,AQ145-'Calc|Option 1'!AQ145,0)","v":0},{"$f":"IF($D$4<>NA,AR145-'Calc|Option 1'!AR145,0)","v":0},{"$f":"IF($D$4<>NA,AS145-'Calc|Option 1'!AS145,0)","v":0},{"$f":"IF($D$4<>NA,AT145-'Calc|Option 1'!AT145,0)","v":0},{"$f":"IF($D$4<>NA,AU145-'Calc|Option 1'!AU145,0)","v":0},{"$f":"IF($D$4<>NA,AV145-'Calc|Option 1'!AV145,0)","v":0},{"$f":"IF($D$4<>NA,AW145-'Calc|Option 1'!AW145,0)","v":0},{"$f":"IF($D$4<>NA,AX145-'Calc|Option 1'!AX145,0)","v":0},{"$f":"IF($D$4<>NA,AY145-'Calc|Option 1'!AY145,0)","v":0},{"$f":"IF($D$4<>NA,AZ145-'Calc|Option 1'!AZ145,0)","v":0},{"$f":"IF($D$4<>NA,BA145-'Calc|Option 1'!BA145,0)","v":0},{"$f":"IF($D$4<>NA,BB145-'Calc|Option 1'!BB145,0)","v":0},{"$f":"IF($D$4<>NA,BC145-'Calc|Option 1'!BC145,0)","v":0},{"$f":"IF($D$4<>NA,BD145-'Calc|Option 1'!BD145,0)","v":0},{"$f":"IF($D$4<>NA,BE145-'Calc|Option 1'!BE145,0)","v":0},{"$f":"IF($D$4<>NA,BF145-'Calc|Option 1'!BF145,0)","v":0},{"$f":"IF($D$4<>NA,BG145-'Calc|Option 1'!BG145,0)","v":0},{"$f":"IF($D$4<>NA,BH145-'Calc|Option 1'!BH145,0)","v":0},{"$f":"IF($D$4<>NA,BI145-'Calc|Option 1'!BI145,0)","v":0},{"$f":"IF($D$4<>NA,BJ145-'Calc|Option 1'!BJ145,0)","v":0},{"$f":"IF($D$4<>NA,BK145-'Calc|Option 1'!BK145,0)","v":0},{"$f":"IF($D$4<>NA,BL145-'Calc|Option 1'!BL145,0)","v":0},{"$f":"IF($D$4<>NA,BM145-'Calc|Option 1'!BM145,0)","v":0},{"$f":"IF($D$4<>NA,BN145-'Calc|Option 1'!BN145,0)","v":0},{"$f":"IF($D$4<>NA,BO145-'Calc|Option 1'!BO145,0)","v":0},{"$f":"IF($D$4<>NA,BP145-'Calc|Option 1'!BP145,0)","v":0},{"$f":"IF($D$4<>NA,BQ145-'Calc|Option 1'!BQ145,0)","v":0},{"$f":"IF($D$4<>NA,BR145-'Calc|Option 1'!BR145,0)","v":0}]
[null,null,null,"Incremental forecast net capex","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K157:BR157,$K$19:$BR$19)","v":-13104.758496550767},{"$f":"IF($D$4<>NA,K146-'Calc|Option 1'!K146,0)","v":0},{"$f":"IF($D$4<>NA,L146-'Calc|Option 1'!L146,0)","v":-281.75758718671625},{"$f":"IF($D$4<>NA,M146-'Calc|Option 1'!M146,0)","v":-4369.5359687911932},{"$f":"IF($D$4<>NA,N146-'Calc|Option 1'!N146,0)","v":-10923.839921977984},{"$f":"IF($D$4<>NA,O146-'Calc|Option 1'!O146,0)","v":0},{"$f":"IF($D$4<>NA,P146-'Calc|Option 1'!P146,0)","v":0},{"$f":"IF($D$4<>NA,Q146-'Calc|Option 1'!Q146,0)","v":0},{"$f":"IF($D$4<>NA,R146-'Calc|Option 1'!R146,0)","v":0},{"$f":"IF($D$4<>NA,S146-'Calc|Option 1'!S146,0)","v":0},{"$f":"IF($D$4<>NA,T146-'Calc|Option 1'!T146,0)","v":0},{"$f":"IF($D$4<>NA,U146-'Calc|Option 1'!U146,0)","v":0},{"$f":"IF($D$4<>NA,V146-'Calc|Option 1'!V146,0)","v":0},{"$f":"IF($D$4<>NA,W146-'Calc|Option 1'!W146,0)","v":0},{"$f":"IF($D$4<>NA,X146-'Calc|Option 1'!X146,0)","v":0},{"$f":"IF($D$4<>NA,Y146-'Calc|Option 1'!Y146,0)","v":0},{"$f":"IF($D$4<>NA,Z146-'Calc|Option 1'!Z146,0)","v":0},{"$f":"IF($D$4<>NA,AA146-'Calc|Option 1'!AA146,0)","v":0},{"$f":"IF($D$4<>NA,AB146-'Calc|Option 1'!AB146,0)","v":0},{"$f":"IF($D$4<>NA,AC146-'Calc|Option 1'!AC146,0)","v":0},{"$f":"IF($D$4<>NA,AD146-'Calc|Option 1'!AD146,0)","v":0},{"$f":"IF($D$4<>NA,AE146-'Calc|Option 1'!AE146,0)","v":0},{"$f":"IF($D$4<>NA,AF146-'Calc|Option 1'!AF146,0)","v":0},{"$f":"IF($D$4<>NA,AG146-'Calc|Option 1'!AG146,0)","v":0},{"$f":"IF($D$4<>NA,AH146-'Calc|Option 1'!AH146,0)","v":0},{"$f":"IF($D$4<>NA,AI146-'Calc|Option 1'!AI146,0)","v":0},{"$f":"IF($D$4<>NA,AJ146-'Calc|Option 1'!AJ146,0)","v":0},{"$f":"IF($D$4<>NA,AK146-'Calc|Option 1'!AK146,0)","v":0},{"$f":"IF($D$4<>NA,AL146-'Calc|Option 1'!AL146,0)","v":0},{"$f":"IF($D$4<>NA,AM146-'Calc|Option 1'!AM146,0)","v":0},{"$f":"IF($D$4<>NA,AN146-'Calc|Option 1'!AN146,0)","v":0},{"$f":"IF($D$4<>NA,AO146-'Calc|Option 1'!AO146,0)","v":0},{"$f":"IF($D$4<>NA,AP146-'Calc|Option 1'!AP146,0)","v":0},{"$f":"IF($D$4<>NA,AQ146-'Calc|Option 1'!AQ146,0)","v":0},{"$f":"IF($D$4<>NA,AR146-'Calc|Option 1'!AR146,0)","v":0},{"$f":"IF($D$4<>NA,AS146-'Calc|Option 1'!AS146,0)","v":0},{"$f":"IF($D$4<>NA,AT146-'Calc|Option 1'!AT146,0)","v":0},{"$f":"IF($D$4<>NA,AU146-'Calc|Option 1'!AU146,0)","v":0},{"$f":"IF($D$4<>NA,AV146-'Calc|Option 1'!AV146,0)","v":0},{"$f":"IF($D$4<>NA,AW146-'Calc|Option 1'!AW146,0)","v":0},{"$f":"IF($D$4<>NA,AX146-'Calc|Option 1'!AX146,0)","v":0},{"$f":"IF($D$4<>NA,AY146-'Calc|Option 1'!AY146,0)","v":0},{"$f":"IF($D$4<>NA,AZ146-'Calc|Option 1'!AZ146,0)","v":0},{"$f":"IF($D$4<>NA,BA146-'Calc|Option 1'!BA146,0)","v":0},{"$f":"IF($D$4<>NA,BB146-'Calc|Option 1'!BB146,0)","v":0},{"$f":"IF($D$4<>NA,BC146-'Calc|Option 1'!BC146,0)","v":0},{"$f":"IF($D$4<>NA,BD146-'Calc|Option 1'!BD146,0)","v":0},{"$f":"IF($D$4<>NA,BE146-'Calc|Option 1'!BE146,0)","v":0},{"$f":"IF($D$4<>NA,BF146-'Calc|Option 1'!BF146,0)","v":0},{"$f":"IF($D$4<>NA,BG146-'Calc|Option 1'!BG146,0)","v":0},{"$f":"IF($D$4<>NA,BH146-'Calc|Option 1'!BH146,0)","v":0},{"$f":"IF($D$4<>NA,BI146-'Calc|Option 1'!BI146,0)","v":0},{"$f":"IF($D$4<>NA,BJ146-'Calc|Option 1'!BJ146,0)","v":0},{"$f":"IF($D$4<>NA,BK146-'Calc|Option 1'!BK146,0)","v":0},{"$f":"IF($D$4<>NA,BL146-'Calc|Option 1'!BL146,0)","v":0},{"$f":"IF($D$4<>NA,BM146-'Calc|Option 1'!BM146,0)","v":0},{"$f":"IF($D$4<>NA,BN146-'Calc|Option 1'!BN146,0)","v":0},{"$f":"IF($D$4<>NA,BO146-'Calc|Option 1'!BO146,0)","v":0},{"$f":"IF($D$4<>NA,BP146-'Calc|Option 1'!BP146,0)","v":0},{"$f":"IF($D$4<>NA,BQ146-'Calc|Option 1'!BQ146,0)","v":0},{"$f":"IF($D$4<>NA,BR146-'Calc|Option 1'!BR146,0)","v":0}]
[null,null,null,"Incremental forecast Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K158:BR158,$K$19:$BR$19)","v":16542.020347526017},{"$f":"IF($D$4<>NA,K147-'Calc|Option 1'!K147,0)","v":68.271689299161437},{"$f":"IF($D$4<>NA,L147-'Calc|Option 1'!L147,0)","v":70.319839978136258},{"$f":"IF($D$4<>NA,M147-'Calc|Option 1'!M147,0)","v":78.083921323130937},{"$f":"IF($D$4<>NA,N147-'Calc|Option 1'!N147,0)","v":181.04762082294624},{"$f":"IF($D$4<>NA,O147-'Calc|Option 1'!O147,0)","v":467.39246155185356},{"$f":"IF($D$4<>NA,P147-'Calc|Option 1'!P147,0)","v":570.72568253846168},{"$f":"IF($D$4<>NA,Q147-'Calc|Option 1'!Q147,0)","v":636.54531051745766},{"$f":"IF($D$4<>NA,R147-'Calc|Option 1'!R147,0)","v":699.78682766429984},{"$f":"IF($D$4<>NA,S147-'Calc|Option 1'!S147,0)","v":771.34839501708336},{"$f":"IF($D$4<>NA,T147-'Calc|Option 1'!T147,0)","v":851.72603595516989},{"$f":"IF($D$4<>NA,U147-'Calc|Option 1'!U147,0)","v":953.14493820566781},{"$f":"IF($D$4<>NA,V147-'Calc|Option 1'!V147,0)","v":1041.0384044863717},{"$f":"IF($D$4<>NA,W147-'Calc|Option 1'!W147,0)","v":1138.8634088947397},{"$f":"IF($D$4<>NA,X147-'Calc|Option 1'!X147,0)","v":1240.8435857525137},{"$f":"IF($D$4<>NA,Y147-'Calc|Option 1'!Y147,0)","v":1353.6540241053747},{"$f":"IF($D$4<>NA,Z147-'Calc|Option 1'!Z147,0)","v":1471.2621419350842},{"$f":"IF($D$4<>NA,AA147-'Calc|Option 1'!AA147,0)","v":1600.6278544697416},{"$f":"IF($D$4<>NA,AB147-'Calc|Option 1'!AB147,0)","v":1742.4571912793069},{"$f":"IF($D$4<>NA,AC147-'Calc|Option 1'!AC147,0)","v":1897.4653519443655},{"$f":"IF($D$4<>NA,AD147-'Calc|Option 1'!AD147,0)","v":2059.0358137179101},{"$f":"IF($D$4<>NA,AE147-'Calc|Option 1'!AE147,0)","v":2242.4681771822598},{"$f":"IF($D$4<>NA,AF147-'Calc|Option 1'!AF147,0)","v":2441.3919706786905},{"$f":"IF($D$4<>NA,AG147-'Calc|Option 1'!AG147,0)","v":2656.6839604189986},{"$f":"IF($D$4<>NA,AH147-'Calc|Option 1'!AH147,0)","v":2889.2064785624852},{"$f":"IF($D$4<>NA,AI147-'Calc|Option 1'!AI147,0)","v":3148.1899728254061},{"$f":"IF($D$4<>NA,AJ147-'Calc|Option 1'!AJ147,0)","v":3426.6845484205037},{"$f":"IF($D$4<>NA,AK147-'Calc|Option 1'!AK147,0)","v":3743.2200841184117},{"$f":"IF($D$4<>NA,AL147-'Calc|Option 1'!AL147,0)","v":267.25655726096755},{"$f":"IF($D$4<>NA,AM147-'Calc|Option 1'!AM147,0)","v":0},{"$f":"IF($D$4<>NA,AN147-'Calc|Option 1'!AN147,0)","v":0},{"$f":"IF($D$4<>NA,AO147-'Calc|Option 1'!AO147,0)","v":0},{"$f":"IF($D$4<>NA,AP147-'Calc|Option 1'!AP147,0)","v":0},{"$f":"IF($D$4<>NA,AQ147-'Calc|Option 1'!AQ147,0)","v":0},{"$f":"IF($D$4<>NA,AR147-'Calc|Option 1'!AR147,0)","v":0},{"$f":"IF($D$4<>NA,AS147-'Calc|Option 1'!AS147,0)","v":0},{"$f":"IF($D$4<>NA,AT147-'Calc|Option 1'!AT147,0)","v":0},{"$f":"IF($D$4<>NA,AU147-'Calc|Option 1'!AU147,0)","v":0},{"$f":"IF($D$4<>NA,AV147-'Calc|Option 1'!AV147,0)","v":0},{"$f":"IF($D$4<>NA,AW147-'Calc|Option 1'!AW147,0)","v":0},{"$f":"IF($D$4<>NA,AX147-'Calc|Option 1'!AX147,0)","v":0},{"$f":"IF($D$4<>NA,AY147-'Calc|Option 1'!AY147,0)","v":0},{"$f":"IF($D$4<>NA,AZ147-'Calc|Option 1'!AZ147,0)","v":0},{"$f":"IF($D$4<>NA,BA147-'Calc|Option 1'!BA147,0)","v":0},{"$f":"IF($D$4<>NA,BB147-'Calc|Option 1'!BB147,0)","v":0},{"$f":"IF($D$4<>NA,BC147-'Calc|Option 1'!BC147,0)","v":0},{"$f":"IF($D$4<>NA,BD147-'Calc|Option 1'!BD147,0)","v":0},{"$f":"IF($D$4<>NA,BE147-'Calc|Option 1'!BE147,0)","v":0},{"$f":"IF($D$4<>NA,BF147-'Calc|Option 1'!BF147,0)","v":0},{"$f":"IF($D$4<>NA,BG147-'Calc|Option 1'!BG147,0)","v":0},{"$f":"IF($D$4<>NA,BH147-'Calc|Option 1'!BH147,0)","v":0},{"$f":"IF($D$4<>NA,BI147-'Calc|Option 1'!BI147,0)","v":0},{"$f":"IF($D$4<>NA,BJ147-'Calc|Option 1'!BJ147,0)","v":0},{"$f":"IF($D$4<>NA,BK147-'Calc|Option 1'!BK147,0)","v":0},{"$f":"IF($D$4<>NA,BL147-'Calc|Option 1'!BL147,0)","v":0},{"$f":"IF($D$4<>NA,BM147-'Calc|Option 1'!BM147,0)","v":0},{"$f":"IF($D$4<>NA,BN147-'Calc|Option 1'!BN147,0)","v":0},{"$f":"IF($D$4<>NA,BO147-'Calc|Option 1'!BO147,0)","v":0},{"$f":"IF($D$4<>NA,BP147-'Calc|Option 1'!BP147,0)","v":0},{"$f":"IF($D$4<>NA,BQ147-'Calc|Option 1'!BQ147,0)","v":0},{"$f":"IF($D$4<>NA,BR147-'Calc|Option 1'!BR147,0)","v":0}]
[]
[null,null,null,"Net Incremental Economic Benefit Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J155:J158)","v":21009.374567621348},{"$f":"SUM(K155:K158)","v":68.271689299161437},{"$f":"SUM(L155:L158)","v":-211.43774720857999},-4275.3622629193933,-10470.961149477926,1407.8748134079729,1558.1157982053087,1677.14783723914,1795.5849182766578,1924.4892044269832,2064.2069724953267,2227.2717920545883,2379.1966551727287,2544.2094949336961,2715.5502909491288,2900.0731314219593,3092.1248949865876,3298.7819210404255,3520.9764949430623,3760.0011631280277,4008.9358070004564,4279.5825733093134,4565.7859125216928,4874.9603515372028,5210.997391662233,5579.9209007765548,5964.2289812761519,6380.3979206854565,267.25655726096755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J162","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$BR$19,K160:BR160)-J160,6)=0,0,1)","v":0}]
[]
[null,null,"Scenarios - JGN"]
[]
[null,null,null,"| Economic Benefits overestimate"]
[]
[null,null,null,"Summary of Cashflow - JGN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast incremental cost","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K170:BR170,$K$19:$BR$19)","v":4467.3542200953261},{"$f":"SUM(K155:K157)","v":0},-281.75758718671625,-4353.4461842425244,-10652.008770300872,940.48235185611929,987.3901156668469,1040.6025267216824,1095.798090612358,1153.1408094098999,1212.4809365401568,1274.1268538489207,1338.158250686357,1405.3460860389562,1474.7067051966148,1546.4191073165844,1620.8627530515032,1698.1540665706839,1778.5193036637554,1862.535811183662,1949.8999932825466,2037.1143961270541,2124.3939418430018,2218.2763911182042,2321.7909130997473,2431.7309279511483,2537.5444328556487,2637.1778365670443,0,0,0,0,0,{"$f":"SUM(AQ155:AQ157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast incremental Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K171:BR171,$K$19:$BR$19)","v":14887.818312773414},{"$f":"K158*(1-Cust_Ben_over)","v":61.444520369245296},63.287855980322632,70.275529190817849,162.94285874065162,420.6532153966682,513.65311428461553,572.89077946571194,629.80814489786985,694.21355551537499,766.5534323596529,857.83044438510103,936.93456403773462,1024.9770680052657,1116.7592271772623,1218.2886216948373,1324.1359277415759,1440.5650690227674,1568.2114721513763,1707.7188167499289,1853.1322323461191,2018.2213594640339,2197.2527736108214,2391.0155643770986,2600.285830706237,2833.3709755428654,3084.0160935784534,3368.8980757065706,240.53090153487079,0,0,0,0,{"$f":"AQ158*(1-Cust_Ben_over)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Incremental Cashflow - JGN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J170:J171)","v":19355.172532868739},{"$f":"SUM(K170:K171)","v":61.444520369245296},{"$f":"SUM(L170:L171)","v":-218.46973120639362},-4283.1706550517065,-10489.065911560221,1361.1355672527875,1501.0432299514623,1613.4933061873944,1725.6062355102279,1847.3543649252749,1979.0343688998096,2131.9572982340219,2275.0928147240916,2430.3231540442221,2591.465932373877,2764.7077290114216,2944.9986807930791,3138.719135593451,3346.7307758151319,3570.2546279335911,3803.0322256286654,4055.3357555910879,4321.6467154538232,4609.2919554953023,4922.0767438059847,5265.1019034940136,5621.560526434102,6006.0759122736144,240.53090153487079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J175","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$BR$19,K173:BR173)-J173,6)=0,0,1)","v":0}]
[]
[null,"Calc | JEN"]
[]
[null,null,"Forecast costs - JEN"]
[]
[null,null,null,"Opex","Source","Unit","Basis","Timing","Nature",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H74=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H74=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I74","v":"Ongoing"},null,{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,K$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,L$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,M$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,N$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,O$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,P$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,Q$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,R$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,S$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,T$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,U$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,V$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,W$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,X$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,Y$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,Z$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AA$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AB$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AC$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AD$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AE$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AF$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AG$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AH$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AI$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AJ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AK$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AL$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AM$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AN$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AO$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AP$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AQ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AR$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AS$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AT$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AU$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AV$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AW$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AX$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AY$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,AZ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BA$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BB$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BC$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BD$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BE$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BF$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BG$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BH$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BI$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BJ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BK$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BL$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BM$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BN$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BO$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BP$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BQ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K74:$BR74,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G74=Nominal,1,BR$13)*IF($D183=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H75=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H75=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I75","v":"Ongoing"},null,{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,K$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,L$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,M$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,N$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,O$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,P$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,Q$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,R$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,S$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,T$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,U$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,V$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,W$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,X$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,Y$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,Z$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AA$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AB$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AC$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AD$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AE$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AF$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AG$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AH$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AI$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AJ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AK$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AL$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AM$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AN$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AO$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AP$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AQ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AR$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AS$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AT$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AU$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AV$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AW$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AX$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AY$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,AZ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BA$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BB$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BC$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BD$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BE$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BF$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BG$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BH$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BI$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BJ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BK$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BL$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BM$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BN$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BO$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BP$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BQ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K75:$BR75,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G75=Nominal,1,BR$13)*IF($D184=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H76=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H76=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I76","v":"Ongoing"},null,{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,K$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,L$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,M$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,N$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,O$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,P$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,Q$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,R$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,S$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,T$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,U$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,V$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,W$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,X$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,Y$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,Z$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AA$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AB$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AC$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AD$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AE$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AF$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AG$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AH$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AI$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AJ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AK$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AL$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AM$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AN$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AO$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AP$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AQ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AR$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AS$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AT$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AU$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AV$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AW$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AX$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AY$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,AZ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BA$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BB$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BC$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BD$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BE$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BF$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BG$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BH$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BI$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BJ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BK$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BL$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BM$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BN$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BO$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BP$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BQ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K76:$BR76,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G76=Nominal,1,BR$13)*IF($D185=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H77=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H77=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I77","v":"Ongoing"},null,{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,K$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,L$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,M$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,N$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,O$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,P$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,Q$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,R$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,S$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,T$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,U$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,V$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,W$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,X$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,Y$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,Z$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AA$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AB$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AC$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AD$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AE$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AF$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AG$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AH$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AI$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AJ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AK$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AL$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AM$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AN$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AO$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AP$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AQ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AR$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AS$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AT$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AU$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AV$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AW$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AX$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AY$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,AZ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BA$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BB$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BC$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BD$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BE$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BF$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BG$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BH$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BI$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BJ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BK$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BL$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BM$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BN$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BO$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BP$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BQ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K77:$BR77,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G77=Nominal,1,BR$13)*IF($D186=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H78=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H78=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I78","v":"[Select from list]"},null,{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,K$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,L$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,M$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,N$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,O$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,P$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,Q$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,R$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,S$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,T$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,U$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,V$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,W$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,X$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,Y$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,Z$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AA$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AB$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AC$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AD$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AE$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AF$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AG$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AH$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AI$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AJ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AK$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AL$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AM$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AN$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AO$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AP$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AQ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AR$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AS$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AT$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AU$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AV$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AW$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AX$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AY$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,AZ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BA$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BB$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BC$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BD$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BE$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BF$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BG$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BH$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BI$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BJ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BK$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BL$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BM$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BN$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BO$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BP$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BQ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K78:$BR78,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G78=Nominal,1,BR$13)*IF($D187=Shared,JEN_share,1))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&I189&\" \"&D181","v":"Total Ongoing Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Ongoing_Opex","v":"Ongoing"},null,{"$f":"SUMIF($I183:$I187,$I189,K183:K187)","v":0},{"$f":"SUMIF($I183:$I187,$I189,L183:L187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&I190&\" \"&D181","v":"Total Project cost (one-off) Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Oneoff_Opex","v":"Project cost (one-off)"},null,{"$f":"SUMIF($I183:$I187,$I190,K183:K187)","v":0},{"$f":"SUMIF($I183:$I187,$I190,L183:L187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K192:BR192)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K190),ISERROR(K189)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L190),ISERROR(L189)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross capex by asset class","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I135,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I135,NA)","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,K$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,L$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,M$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,N$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,O$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,P$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,Q$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,R$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,S$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,T$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,U$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,V$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,W$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,X$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,Y$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,Z$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AA$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AB$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AC$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AD$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AE$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AF$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AG$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AH$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AI$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AJ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AK$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AL$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AM$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AN$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AO$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AP$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AQ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AR$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AS$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AT$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AU$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AV$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AW$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AX$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AY$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,AZ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,BA$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,BB$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,BC$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,BD$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,BE$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,BF$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,BG$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,BH$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,BI$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,BJ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,BK$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,BL$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,BM$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,BN$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,BO$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,BP$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,BQ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS('Input|Costs&Benefits'!$K135:$BR135,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G135=$G196,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I136,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I136,NA)","v":"n/a"},"Input|Costs&Benefits","$000",{"$f":"G196","v":"Real 2024"},"End-year",null,null,{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,K$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,L$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,M$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,N$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,O$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,P$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,Q$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,R$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,S$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,T$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,U$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,V$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,W$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,X$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,Y$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,Z$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AA$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AB$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AC$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AD$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AE$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AF$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AG$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AH$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AI$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AJ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AK$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AL$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AM$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AN$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AO$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AP$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AQ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AR$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AS$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AT$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AU$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AV$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AW$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AX$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AY$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,AZ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,BA$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,BB$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,BC$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,BD$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,BE$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,BF$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,BG$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,BH$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,BI$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,BJ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,BK$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,BL$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,BM$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,BN$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,BO$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,BP$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,BQ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS('Input|Costs&Benefits'!$K136:$BR136,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G136=$G197,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I137,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I137,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,K$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,L$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,M$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,N$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,O$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,P$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,Q$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,R$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,S$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,T$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,U$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,V$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,W$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,X$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,Y$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,Z$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AA$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AB$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AC$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AD$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AE$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AF$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AG$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AH$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AI$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AJ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AK$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AL$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AM$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AN$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AO$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AP$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AQ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AR$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AS$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AT$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AU$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AV$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AW$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AX$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AY$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,AZ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,BA$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,BB$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,BC$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,BD$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,BE$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,BF$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,BG$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,BH$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,BI$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,BJ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,BK$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,BL$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,BM$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,BN$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,BO$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,BP$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,BQ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS('Input|Costs&Benefits'!$K137:$BR137,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G137=$G198,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I138,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I138,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,K$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,L$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,M$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,N$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,O$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,P$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,Q$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,R$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,S$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,T$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,U$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,V$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,W$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,X$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,Y$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,Z$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AA$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AB$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AC$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AD$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AE$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AF$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AG$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AH$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AI$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AJ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AK$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AL$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AM$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AN$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AO$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AP$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AQ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AR$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AS$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AT$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AU$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AV$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AW$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AX$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AY$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,AZ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,BA$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,BB$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,BC$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,BD$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,BE$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,BF$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,BG$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,BH$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,BI$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,BJ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,BK$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,BL$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,BM$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,BN$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,BO$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,BP$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,BQ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS('Input|Costs&Benefits'!$K138:$BR138,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G138=$G199,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I139,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I139,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,K$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,L$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,M$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,N$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,O$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,P$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,Q$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,R$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,S$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,T$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,U$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,V$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,W$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,X$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,Y$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,Z$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AA$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AB$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AC$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AD$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AE$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AF$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AG$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AH$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AI$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AJ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AK$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AL$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AM$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AN$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AO$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AP$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AQ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AR$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AS$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AT$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AU$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AV$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AW$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AX$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AY$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,AZ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,BA$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,BB$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,BC$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,BD$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,BE$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,BF$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,BG$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,BH$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,BI$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,BJ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,BK$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,BL$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,BM$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,BN$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,BO$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,BP$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,BQ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS('Input|Costs&Benefits'!$K139:$BR139,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G139=$G200,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I140,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I140,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,K$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,L$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,M$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,N$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,O$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,P$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,Q$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,R$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,S$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,T$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,U$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,V$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,W$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,X$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,Y$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,Z$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AA$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AB$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AC$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AD$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AE$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AF$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AG$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AH$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AI$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AJ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AK$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AL$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AM$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AN$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AO$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AP$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AQ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AR$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AS$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AT$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AU$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AV$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AW$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AX$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AY$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,AZ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,BA$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,BB$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,BC$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,BD$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,BE$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,BF$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,BG$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,BH$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,BI$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,BJ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,BK$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,BL$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,BM$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,BN$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,BO$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,BP$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,BQ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS('Input|Costs&Benefits'!$K140:$BR140,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G140=$G201,1,BR$14))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT('Input|Costs&Benefits'!I141,3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),'Input|Costs&Benefits'!I141,NA)","v":"n/a"},"Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,K$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,L$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,M$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,N$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,O$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,P$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,Q$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,R$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,S$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,T$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,U$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,V$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,W$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,X$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,Y$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,Z$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AA$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AB$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AC$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AD$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AE$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AF$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AG$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AH$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AI$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AJ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AK$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AL$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AM$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AN$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AO$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AP$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AQ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AR$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AS$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AT$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AU$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AV$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AW$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AX$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AY$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,AZ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,BA$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,BB$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,BC$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,BD$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,BE$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,BF$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,BG$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,BH$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,BI$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,BJ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,BK$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,BL$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,BM$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,BN$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,BO$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,BP$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,BQ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS('Input|Costs&Benefits'!$K141:$BR141,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G141=$G202,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D194","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K196:K202)","v":0},{"$f":"SUM(L196:L202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D194","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K204*K$13","v":0},{"$f":"L204*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K207:BR207)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K205),ISERROR(K204)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L205),ISERROR(L204)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capital Contribution","Source","Unit","Basis",{"$f":"H$4","v":"Timing"},null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D196","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,K$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,L$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,M$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,N$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,O$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,P$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,Q$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,R$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,S$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,T$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,U$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,V$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,W$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,X$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,Y$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,Z$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AA$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AB$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AC$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AD$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AE$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AF$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AG$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AH$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AI$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AJ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AK$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AL$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AM$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AN$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AO$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AP$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AQ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AR$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AS$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AT$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AU$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AV$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AW$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AX$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AY$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,AZ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,BA$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,BB$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,BC$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,BD$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,BE$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,BF$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,BG$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,BH$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,BI$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,BJ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,BK$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,BL$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,BM$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,BN$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,BO$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,BP$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,BQ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS('Input|Costs&Benefits'!$K195:$BR195,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G195=$G211,1,BR$14))","v":0}]
[null,null,null,{"$f":"D197","v":"n/a"},"Input|Costs&Benefits","$000",{"$f":"G211","v":"Real 2024"},"End-year",null,null,{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,K$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,L$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,M$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,N$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,O$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,P$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,Q$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,R$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,S$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,T$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,U$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,V$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,W$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,X$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,Y$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,Z$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AA$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AB$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AC$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AD$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AE$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AF$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AG$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AH$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AI$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AJ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AK$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AL$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AM$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AN$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AO$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AP$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AQ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AR$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AS$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AT$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AU$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AV$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AW$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AX$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AY$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,AZ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,BA$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,BB$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,BC$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,BD$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,BE$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,BF$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,BG$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,BH$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,BI$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,BJ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,BK$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,BL$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,BM$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,BN$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,BO$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,BP$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,BQ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS('Input|Costs&Benefits'!$K196:$BR196,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G196=$G212,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,K$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,L$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,M$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,N$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,O$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,P$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,Q$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,R$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,S$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,T$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,U$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,V$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,W$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,X$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,Y$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,Z$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AA$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AB$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AC$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AD$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AE$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AF$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AG$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AH$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AI$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AJ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AK$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AL$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AM$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AN$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AO$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AP$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AQ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AR$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AS$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AT$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AU$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AV$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AW$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AX$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AY$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,AZ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,BA$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,BB$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,BC$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,BD$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,BE$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,BF$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,BG$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,BH$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,BI$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,BJ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,BK$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,BL$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,BM$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,BN$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,BO$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,BP$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,BQ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS('Input|Costs&Benefits'!$K197:$BR197,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G197=$G213,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,K$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,L$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,M$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,N$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,O$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,P$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,Q$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,R$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,S$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,T$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,U$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,V$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,W$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,X$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,Y$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,Z$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AA$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AB$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AC$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AD$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AE$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AF$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AG$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AH$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AI$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AJ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AK$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AL$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AM$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AN$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AO$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AP$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AQ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AR$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AS$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AT$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AU$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AV$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AW$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AX$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AY$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,AZ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,BA$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,BB$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,BC$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,BD$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,BE$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,BF$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,BG$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,BH$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,BI$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,BJ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,BK$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,BL$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,BM$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,BN$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,BO$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,BP$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,BQ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS('Input|Costs&Benefits'!$K198:$BR198,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G198=$G214,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,K$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,L$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,M$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,N$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,O$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,P$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,Q$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,R$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,S$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,T$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,U$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,V$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,W$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,X$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,Y$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,Z$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AA$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AB$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AC$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AD$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AE$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AF$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AG$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AH$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AI$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AJ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AK$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AL$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AM$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AN$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AO$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AP$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AQ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AR$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AS$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AT$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AU$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AV$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AW$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AX$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AY$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,AZ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,BA$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,BB$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,BC$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,BD$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,BE$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,BF$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,BG$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,BH$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,BI$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,BJ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,BK$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,BL$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,BM$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,BN$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,BO$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,BP$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,BQ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS('Input|Costs&Benefits'!$K199:$BR199,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G199=$G215,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,K$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,L$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,M$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,N$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,O$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,P$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,Q$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,R$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,S$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,T$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,U$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,V$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,W$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,X$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,Y$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,Z$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AA$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AB$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AC$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AD$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AE$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AF$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AG$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AH$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AI$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AJ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AK$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AL$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AM$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AN$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AO$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AP$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AQ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AR$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AS$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AT$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AU$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AV$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AW$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AX$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AY$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,AZ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,BA$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,BB$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,BC$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,BD$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,BE$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,BF$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,BG$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,BH$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,BI$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,BJ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,BK$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,BL$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,BM$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,BN$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,BO$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,BP$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,BQ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS('Input|Costs&Benefits'!$K200:$BR200,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G200=$G216,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",null,null,{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,K$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,L$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,M$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,N$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,O$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,P$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,Q$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,R$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,S$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,T$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,U$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,V$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,W$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,X$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,Y$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,Z$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AA$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AB$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AC$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AD$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AE$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AF$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AG$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AH$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AI$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AJ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AK$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AL$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AM$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AN$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AO$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AP$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AQ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AR$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AS$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AT$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AU$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AV$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AW$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AX$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AY$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,AZ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,BA$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,BB$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,BC$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,BD$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,BE$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,BF$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,BG$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,BH$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,BI$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,BJ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,BK$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,BL$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,BM$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,BN$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,BO$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,BP$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,BQ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS('Input|Costs&Benefits'!$K201:$BR201,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G201=$G217,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D209","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K211:K217)","v":0},{"$f":"SUM(L211:L217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D209","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K219*K$13","v":0},{"$f":"L219*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K222:BR222)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K220),ISERROR(K219)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L220),ISERROR(L219)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net capex by asset class","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D196","v":"n/a"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K196-K211","v":0},{"$f":"L196-L211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D197","v":"n/a"},"Calculated","$000",{"$f":"G226","v":"Real 2024"},"End-year",null,null,{"$f":"K197-K212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z201-Z216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K202-K217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Total \"&D224","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K226:K232)","v":0},{"$f":"SUM(L226:L232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D224","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K234*K$13","v":0},{"$f":"L234*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K237:BR237)<>0,1,0)","v":0},null,null,"Check - total matches above",null,null,null,null,null,null,{"$f":"IF(ROUND(K205-K220-K235,6)=0,0,1)","v":0},{"$f":"IF(ROUND(L205-L220-L235,6)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Forecast Economic Benefit - JEN"]
[]
[null,null,null,{"$f":"C239","v":"Forecast Economic Benefit - JEN"},"Source","Unit","Basis",{"$f":"H$4","v":"Timing"},null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D254","v":"Costs at asset failure"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K243:DF243,$K$23:$DF$23)","v":0},{"$f":"-K261","v":0},{"$f":"-L261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D267","v":"Energy Reliability (Value of unserved energy)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K244:DF244,$K$23:$DF$23)","v":0},{"$f":"-K279","v":0},{"$f":"-L279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D285","v":"Energy Losses"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K245:DF245,$K$23:$DF$23)","v":0},{"$f":"-K291","v":0},{"$f":"-L291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Lookup!$G$141","v":"Other Economic Benefits"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K246:BR246,$K$23:$BR$23)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))*K$13)\n*(1+K$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))*L$13)\n*(1+L$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))*M$13)\n*(1+M$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))*N$13)\n*(1+N$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))*O$13)\n*(1+O$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))*P$13)\n*(1+P$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))*Q$13)\n*(1+Q$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))*R$13)\n*(1+R$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))*S$13)\n*(1+S$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))*T$13)\n*(1+T$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))*U$13)\n*(1+U$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))*V$13)\n*(1+V$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))*W$13)\n*(1+W$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))*X$13)\n*(1+X$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))*Y$13)\n*(1+Y$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))*Z$13)\n*(1+Z$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))*AA$13)\n*(1+AA$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))*AB$13)\n*(1+AB$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))*AC$13)\n*(1+AC$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))*AD$13)\n*(1+AD$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))*AE$13)\n*(1+AE$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))*AF$13)\n*(1+AF$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))*AG$13)\n*(1+AG$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))*AH$13)\n*(1+AH$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))*AI$13)\n*(1+AI$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))*AJ$13)\n*(1+AJ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))*AK$13)\n*(1+AK$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))*AL$13)\n*(1+AL$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))*AM$13)\n*(1+AM$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))*AN$13)\n*(1+AN$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))*AO$13)\n*(1+AO$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))*AP$13)\n*(1+AP$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))*AQ$13)\n*(1+AQ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))*AR$13)\n*(1+AR$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))*AS$13)\n*(1+AS$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))*AT$13)\n*(1+AT$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))*AU$13)\n*(1+AU$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))*AV$13)\n*(1+AV$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))*AW$13)\n*(1+AW$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))*AX$13)\n*(1+AX$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))*AY$13)\n*(1+AY$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))*AZ$13)\n*(1+AZ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))*BA$13)\n*(1+BA$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))*BB$13)\n*(1+BB$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))*BC$13)\n*(1+BC$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))*BD$13)\n*(1+BD$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))*BE$13)\n*(1+BE$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))*BF$13)\n*(1+BF$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))*BG$13)\n*(1+BG$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))*BH$13)\n*(1+BH$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))*BI$13)\n*(1+BI$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))*BJ$13)\n*(1+BJ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))*BK$13)\n*(1+BK$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))*BL$13)\n*(1+BL$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))*BM$13)\n*(1+BM$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))*BN$13)\n*(1+BN$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))*BO$13)\n*(1+BO$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))*BP$13)\n*(1+BP$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))*BQ$13)\n*(1+BQ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))*BR$13)\n*(1+BR$12)^CF_End_Yr*($D$4<>NA)","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D241","v":"Total Forecast Economic Benefit - JEN"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J243:J246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP243:AP246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(J250:BR250)<>0,1,0)","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$DF$23,K248:DF248)-J248,6)=0,0,1)","v":0}]
[]
[null,null,null,"Costs at asset failure"]
[]
[null,null,null,"Costs at asset failure","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D257","v":"Cost at Asset Failure"},"Input|Costs&Benefits",{"$f":"thousands","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"IF(OR($D$4=NA,K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+K$12)^CF_End_Yr,K$13*(1+K$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+L$12)^CF_End_Yr,L$13*(1+L$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+M$12)^CF_End_Yr,M$13*(1+M$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+N$12)^CF_End_Yr,N$13*(1+N$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+O$12)^CF_End_Yr,O$13*(1+O$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+P$12)^CF_End_Yr,P$13*(1+P$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+Q$12)^CF_End_Yr,Q$13*(1+Q$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+R$12)^CF_End_Yr,R$13*(1+R$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+S$12)^CF_End_Yr,S$13*(1+S$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+T$12)^CF_End_Yr,T$13*(1+T$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+U$12)^CF_End_Yr,U$13*(1+U$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+V$12)^CF_End_Yr,V$13*(1+V$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+W$12)^CF_End_Yr,W$13*(1+W$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+X$12)^CF_End_Yr,X$13*(1+X$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+Y$12)^CF_End_Yr,Y$13*(1+Y$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+Z$12)^CF_End_Yr,Z$13*(1+Z$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AA$12)^CF_End_Yr,AA$13*(1+AA$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AB$12)^CF_End_Yr,AB$13*(1+AB$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AC$12)^CF_End_Yr,AC$13*(1+AC$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AD$12)^CF_End_Yr,AD$13*(1+AD$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AE$12)^CF_End_Yr,AE$13*(1+AE$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AF$12)^CF_End_Yr,AF$13*(1+AF$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AG$12)^CF_End_Yr,AG$13*(1+AG$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AH$12)^CF_End_Yr,AH$13*(1+AH$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AI$12)^CF_End_Yr,AI$13*(1+AI$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AJ$12)^CF_End_Yr,AJ$13*(1+AJ$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AK$12)^CF_End_Yr,AK$13*(1+AK$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AL$12)^CF_End_Yr,AL$13*(1+AL$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AM$12)^CF_End_Yr,AM$13*(1+AM$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AN$12)^CF_End_Yr,AN$13*(1+AN$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AO$12)^CF_End_Yr,AO$13*(1+AO$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AP$12)^CF_End_Yr,AP$13*(1+AP$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AQ$12)^CF_End_Yr,AQ$13*(1+AQ$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AR$12)^CF_End_Yr,AR$13*(1+AR$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AS$12)^CF_End_Yr,AS$13*(1+AS$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AT$12)^CF_End_Yr,AT$13*(1+AT$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AU$12)^CF_End_Yr,AU$13*(1+AU$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AV$12)^CF_End_Yr,AV$13*(1+AV$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AW$12)^CF_End_Yr,AW$13*(1+AW$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AX$12)^CF_End_Yr,AX$13*(1+AX$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AY$12)^CF_End_Yr,AY$13*(1+AY$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+AZ$12)^CF_End_Yr,AZ$13*(1+AZ$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+BA$12)^CF_End_Yr,BA$13*(1+BA$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+BB$12)^CF_End_Yr,BB$13*(1+BB$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+BC$12)^CF_End_Yr,BC$13*(1+BC$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+BD$12)^CF_End_Yr,BD$13*(1+BD$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+BE$12)^CF_End_Yr,BE$13*(1+BE$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+BF$12)^CF_End_Yr,BF$13*(1+BF$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+BG$12)^CF_End_Yr,BG$13*(1+BG$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+BH$12)^CF_End_Yr,BH$13*(1+BH$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+BI$12)^CF_End_Yr,BI$13*(1+BI$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+BJ$12)^CF_End_Yr,BJ$13*(1+BJ$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+BK$12)^CF_End_Yr,BK$13*(1+BK$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+BL$12)^CF_End_Yr,BL$13*(1+BL$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+BM$12)^CF_End_Yr,BM$13*(1+BM$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+BN$12)^CF_End_Yr,BN$13*(1+BN$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+BO$12)^CF_End_Yr,BO$13*(1+BO$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+BP$12)^CF_End_Yr,BP$13*(1+BP$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+BQ$12)^CF_End_Yr,BQ$13*(1+BQ$12)^CF_End_Yr)","v":0},{"$f":"IF(OR($D$4=NA,BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3)),0,INDEX('Input|Costs&Benefits'!$K260:$BR260,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF('Input|Costs&Benefits'!$G260=Nominal,(1+BR$12)^CF_End_Yr,BR$13*(1+BR$12)^CF_End_Yr)","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D265","v":"Probability of Asset Failure (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K268:$BR268,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,"Cumulative Probability of No Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,1,{"$f":"J258*(1-K257)","v":1},{"$f":"K258*(1-L257)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Cumulative Probability of Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"J258*K257","v":0},{"$f":"K258*L257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D254","v":"Costs at asset failure"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K256*K259/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ256*AQ259/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K263:BR263)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K261),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy Reliability"]
[]
[null,null,null,"Energy Reliability (Value of unserved energy)","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!$D$92","v":"VCR"},"Calc|Option 1",{"$f":"'Model Assumptions'!$F$92","v":"$000/MWh"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Calc|Option 1'!K246*($D$4<>NA)","v":43.961918611438577},{"$f":"'Calc|Option 1'!L246*($D$4<>NA)","v":45.280776169781738},{"$f":"'Calc|Option 1'!M246*($D$4<>NA)","v":46.412795574026269},{"$f":"'Calc|Option 1'!N246*($D$4<>NA)","v":47.573115463376915},{"$f":"'Calc|Option 1'!O246*($D$4<>NA)","v":48.762443349961323},{"$f":"'Calc|Option 1'!P246*($D$4<>NA)","v":49.981504433710342},{"$f":"'Calc|Option 1'!Q246*($D$4<>NA)","v":51.231042044553085},{"$f":"'Calc|Option 1'!R246*($D$4<>NA)","v":52.511818095666897},{"$f":"'Calc|Option 1'!S246*($D$4<>NA)","v":53.824613548058551},{"$f":"'Calc|Option 1'!T246*($D$4<>NA)","v":55.17022888676},{"$f":"'Calc|Option 1'!U246*($D$4<>NA)","v":56.549484608928992},{"$f":"'Calc|Option 1'!V246*($D$4<>NA)","v":57.963221724152206},{"$f":"'Calc|Option 1'!W246*($D$4<>NA)","v":59.412302267255988},{"$f":"'Calc|Option 1'!X246*($D$4<>NA)","v":60.897609823937373},{"$f":"'Calc|Option 1'!Y246*($D$4<>NA)","v":62.42005006953579},{"$f":"'Calc|Option 1'!Z246*($D$4<>NA)","v":63.980551321274156},{"$f":"'Calc|Option 1'!AA246*($D$4<>NA)","v":65.580065104306001},{"$f":"'Calc|Option 1'!AB246*($D$4<>NA)","v":67.219566731913631},{"$f":"'Calc|Option 1'!AC246*($D$4<>NA)","v":68.900055900211441},{"$f":"'Calc|Option 1'!AD246*($D$4<>NA)","v":70.62255729771671},{"$f":"'Calc|Option 1'!AE246*($D$4<>NA)","v":72.388121230159612},{"$f":"'Calc|Option 1'!AF246*($D$4<>NA)","v":74.197824260913578},{"$f":"'Calc|Option 1'!AG246*($D$4<>NA)","v":76.052769867436396},{"$f":"'Calc|Option 1'!AH246*($D$4<>NA)","v":77.954089114122297},{"$f":"'Calc|Option 1'!AI246*($D$4<>NA)","v":79.902941341975321},{"$f":"'Calc|Option 1'!AJ246*($D$4<>NA)","v":81.900514875524706},{"$f":"'Calc|Option 1'!AK246*($D$4<>NA)","v":83.948027747412794},{"$f":"'Calc|Option 1'!AL246*($D$4<>NA)","v":86.046728441098097},{"$f":"'Calc|Option 1'!AM246*($D$4<>NA)","v":88.197896652125522},{"$f":"'Calc|Option 1'!AN246*($D$4<>NA)","v":90.402844068428649},{"$f":"'Calc|Option 1'!AO246*($D$4<>NA)","v":92.662915170139328},{"$f":"'Calc|Option 1'!AP246*($D$4<>NA)","v":94.979488049392785},{"$f":"'Calc|Option 1'!AQ246*($D$4<>NA)","v":97.353975250627599},{"$f":"'Calc|Option 1'!AR246*($D$4<>NA)","v":99.787824631893258},{"$f":"'Calc|Option 1'!AS246*($D$4<>NA)","v":102.28252024769056},{"$f":"'Calc|Option 1'!AT246*($D$4<>NA)","v":104.83958325388281},{"$f":"'Calc|Option 1'!AU246*($D$4<>NA)","v":107.46057283522983},{"$f":"'Calc|Option 1'!AV246*($D$4<>NA)","v":110.14708715611054},{"$f":"'Calc|Option 1'!AW246*($D$4<>NA)","v":112.90076433501328},{"$f":"'Calc|Option 1'!AX246*($D$4<>NA)","v":115.72328344338858},{"$f":"'Calc|Option 1'!AY246*($D$4<>NA)","v":118.61636552947327},{"$f":"'Calc|Option 1'!AZ246*($D$4<>NA)","v":121.58177466771005},{"$f":"'Calc|Option 1'!BA246*($D$4<>NA)","v":124.62131903440276},{"$f":"'Calc|Option 1'!BB246*($D$4<>NA)","v":127.73685201026279},{"$f":"'Calc|Option 1'!BC246*($D$4<>NA)","v":130.93027331051931},{"$f":"'Calc|Option 1'!BD246*($D$4<>NA)","v":134.20353014328228},{"$f":"'Calc|Option 1'!BE246*($D$4<>NA)","v":137.55861839686426},{"$f":"'Calc|Option 1'!BF246*($D$4<>NA)","v":140.99758385678584},{"$f":"'Calc|Option 1'!BG246*($D$4<>NA)","v":144.52252345320545},{"$f":"'Calc|Option 1'!BH246*($D$4<>NA)","v":148.13558653953558},{"$f":"'Calc|Option 1'!BI246*($D$4<>NA)","v":151.83897620302392},{"$f":"'Calc|Option 1'!BJ246*($D$4<>NA)","v":155.63495060809947},{"$f":"'Calc|Option 1'!BK246*($D$4<>NA)","v":159.5258243733019},{"$f":"'Calc|Option 1'!BL246*($D$4<>NA)","v":163.51396998263442},{"$f":"'Calc|Option 1'!BM246*($D$4<>NA)","v":167.60181923220023},{"$f":"'Calc|Option 1'!BN246*($D$4<>NA)","v":171.79186471300517},{"$f":"'Calc|Option 1'!BO246*($D$4<>NA)","v":176.08666133083025},{"$f":"'Calc|Option 1'!BP246*($D$4<>NA)","v":180.48882786410095},{"$f":"'Calc|Option 1'!BQ246*($D$4<>NA)","v":185.0010485607034},{"$f":"'Calc|Option 1'!BR246*($D$4<>NA)","v":189.62607477472096}]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$317","v":"N Probability"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K338:$BR338,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$318","v":"N Duration (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K339:$BR339,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$319","v":"N Energy at risk"},"Input|Costs&Benefits",{"$f":"'Input|Costs&Benefits'!$F$390","v":"MWh"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K340:$BR340,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$320","v":"N-1 Probability"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K341:$BR341,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$321","v":"N-1 Duration (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K342:$BR342,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$322","v":"N-1 Energy at risk"},"Input|Costs&Benefits",{"$f":"'Input|Costs&Benefits'!$F$390","v":"MWh"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K343:$BR343,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D267","v":"Energy Reliability (Value of unserved energy)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"(PRODUCT(K275:K277)+PRODUCT(K271:K273))*K269/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PRODUCT(AQ275:AQ277)+PRODUCT(AQ271:AQ273))*AQ269/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K281:BR281)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K279),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy Losses"]
[]
[null,null,null,"Energy Losses","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!D93","v":"Wholesale Electricity Price"},"Calc|Option 1",{"$f":"'Model Assumptions'!$F$92","v":"$000/MWh"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Calc|Option 1'!K264*($D$4<>NA)","v":9.5770662766386003E-2},{"$f":"'Calc|Option 1'!L264*($D$4<>NA)","v":9.8643782649377579E-2},{"$f":"'Calc|Option 1'!M264*($D$4<>NA)","v":0.101109877215612},{"$f":"'Calc|Option 1'!N264*($D$4<>NA)","v":0.10363762414600228},{"$f":"'Calc|Option 1'!O264*($D$4<>NA)","v":0.10622856474965231},{"$f":"'Calc|Option 1'!P264*($D$4<>NA)","v":0.10888427886839359},{"$f":"'Calc|Option 1'!Q264*($D$4<>NA)","v":0.11160638584010339},{"$f":"'Calc|Option 1'!R264*($D$4<>NA)","v":0.11439654548610594},{"$f":"'Calc|Option 1'!S264*($D$4<>NA)","v":0.11725645912325855},{"$f":"'Calc|Option 1'!T264*($D$4<>NA)","v":0.12018787060133998},{"$f":"'Calc|Option 1'!U264*($D$4<>NA)","v":0.12319256736637345},{"$f":"'Calc|Option 1'!V264*($D$4<>NA)","v":0.12627238155053278},{"$f":"'Calc|Option 1'!W264*($D$4<>NA)","v":0.12942919108929604},{"$f":"'Calc|Option 1'!X264*($D$4<>NA)","v":0.13266492086652842},{"$f":"'Calc|Option 1'!Y264*($D$4<>NA)","v":0.13598154388819159},{"$f":"'Calc|Option 1'!Z264*($D$4<>NA)","v":0.13938108248539632},{"$f":"'Calc|Option 1'!AA264*($D$4<>NA)","v":0.14286560954753116},{"$f":"'Calc|Option 1'!AB264*($D$4<>NA)","v":0.14643724978621941},{"$f":"'Calc|Option 1'!AC264*($D$4<>NA)","v":0.15009818103087488},{"$f":"'Calc|Option 1'!AD264*($D$4<>NA)","v":0.15385063555664671},{"$f":"'Calc|Option 1'!AE264*($D$4<>NA)","v":0.15769690144556284},{"$f":"'Calc|Option 1'!AF264*($D$4<>NA)","v":0.16163932398170186},{"$f":"'Calc|Option 1'!AG264*($D$4<>NA)","v":0.16568030708124437},{"$f":"'Calc|Option 1'!AH264*($D$4<>NA)","v":0.16982231475827544},{"$f":"'Calc|Option 1'!AI264*($D$4<>NA)","v":0.17406787262723228},{"$f":"'Calc|Option 1'!AJ264*($D$4<>NA)","v":0.17841956944291304},{"$f":"'Calc|Option 1'!AK264*($D$4<>NA)","v":0.18288005867898582},{"$f":"'Calc|Option 1'!AL264*($D$4<>NA)","v":0.18745206014596041},{"$f":"'Calc|Option 1'!AM264*($D$4<>NA)","v":0.1921383616496094},{"$f":"'Calc|Option 1'!AN264*($D$4<>NA)","v":0.19694182069084959},{"$f":"'Calc|Option 1'!AO264*($D$4<>NA)","v":0.20186536620812073},{"$f":"'Calc|Option 1'!AP264*($D$4<>NA)","v":0.20691200036332372},{"$f":"'Calc|Option 1'!AQ264*($D$4<>NA)","v":0.21208480037240679},{"$f":"'Calc|Option 1'!AR264*($D$4<>NA)","v":0.21738692038171686},{"$f":"'Calc|Option 1'!AS264*($D$4<>NA)","v":0.22282159339125976},{"$f":"'Calc|Option 1'!AT264*($D$4<>NA)","v":0.22839213322604118},{"$f":"'Calc|Option 1'!AU264*($D$4<>NA)","v":0.23410193655669212},{"$f":"'Calc|Option 1'!AV264*($D$4<>NA)","v":0.23995448497060937},{"$f":"'Calc|Option 1'!AW264*($D$4<>NA)","v":0.24595334709487454},{"$f":"'Calc|Option 1'!AX264*($D$4<>NA)","v":0.25210218077224633},{"$f":"'Calc|Option 1'!AY264*($D$4<>NA)","v":0.25840473529155245},{"$f":"'Calc|Option 1'!AZ264*($D$4<>NA)","v":0.26486485367384111},{"$f":"'Calc|Option 1'!BA264*($D$4<>NA)","v":0.27148647501568707},{"$f":"'Calc|Option 1'!BB264*($D$4<>NA)","v":0.27827363689107915},{"$f":"'Calc|Option 1'!BC264*($D$4<>NA)","v":0.28523047781335609},{"$f":"'Calc|Option 1'!BD264*($D$4<>NA)","v":0.29236123975868988},{"$f":"'Calc|Option 1'!BE264*($D$4<>NA)","v":0.29967027075265701},{"$f":"'Calc|Option 1'!BF264*($D$4<>NA)","v":0.30716202752147337},{"$f":"'Calc|Option 1'!BG264*($D$4<>NA)","v":0.31484107820951013},{"$f":"'Calc|Option 1'!BH264*($D$4<>NA)","v":0.3227121051647478},{"$f":"'Calc|Option 1'!BI264*($D$4<>NA)","v":0.3307799077938664},{"$f":"'Calc|Option 1'!BJ264*($D$4<>NA)","v":0.33904940548871298},{"$f":"'Calc|Option 1'!BK264*($D$4<>NA)","v":0.34752564062593072},{"$f":"'Calc|Option 1'!BL264*($D$4<>NA)","v":0.35621378164157885},{"$f":"'Calc|Option 1'!BM264*($D$4<>NA)","v":0.36511912618261821},{"$f":"'Calc|Option 1'!BN264*($D$4<>NA)","v":0.3742471043371835},{"$f":"'Calc|Option 1'!BO264*($D$4<>NA)","v":0.38360328194561299},{"$f":"'Calc|Option 1'!BP264*($D$4<>NA)","v":0.39319336399425325},{"$f":"'Calc|Option 1'!BQ264*($D$4<>NA)","v":0.40302319809410947},{"$f":"'Calc|Option 1'!BR264*($D$4<>NA)","v":0.41309877804646206}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$390","v":"Electricity consumption"},"Calc|Option 1",{"$f":"'Input|Costs&Benefits'!$F$390","v":"MWh"},"n/a","n/a",null,null,{"$f":"'Calc|Option 2'!K288","v":0},{"$f":"'Calc|Option 2'!L288","v":0},{"$f":"'Calc|Option 2'!M288","v":0},{"$f":"'Calc|Option 2'!N288","v":0},{"$f":"'Calc|Option 2'!O288","v":0},{"$f":"'Calc|Option 2'!P288","v":0},{"$f":"'Calc|Option 2'!Q288","v":0},{"$f":"'Calc|Option 2'!R288","v":0},{"$f":"'Calc|Option 2'!S288","v":0},{"$f":"'Calc|Option 2'!T288","v":0},{"$f":"'Calc|Option 2'!U288","v":0},{"$f":"'Calc|Option 2'!V288","v":0},{"$f":"'Calc|Option 2'!W288","v":0},{"$f":"'Calc|Option 2'!X288","v":0},{"$f":"'Calc|Option 2'!Y288","v":0},{"$f":"'Calc|Option 2'!Z288","v":0},{"$f":"'Calc|Option 2'!AA288","v":0},{"$f":"'Calc|Option 2'!AB288","v":0},{"$f":"'Calc|Option 2'!AC288","v":0},{"$f":"'Calc|Option 2'!AD288","v":0},{"$f":"'Calc|Option 2'!AE288","v":0},{"$f":"'Calc|Option 2'!AF288","v":0},{"$f":"'Calc|Option 2'!AG288","v":0},{"$f":"'Calc|Option 2'!AH288","v":0},{"$f":"'Calc|Option 2'!AI288","v":0},{"$f":"'Calc|Option 2'!AJ288","v":0},{"$f":"'Calc|Option 2'!AK288","v":0},{"$f":"'Calc|Option 2'!AL288","v":0},{"$f":"'Calc|Option 2'!AM288","v":0},{"$f":"'Calc|Option 2'!AN288","v":0},{"$f":"'Calc|Option 2'!AO288","v":0},{"$f":"'Calc|Option 2'!AP288","v":0},{"$f":"'Calc|Option 2'!AQ288","v":0},{"$f":"'Calc|Option 2'!AR288","v":0},{"$f":"'Calc|Option 2'!AS288","v":0},{"$f":"'Calc|Option 2'!AT288","v":0},{"$f":"'Calc|Option 2'!AU288","v":0},{"$f":"'Calc|Option 2'!AV288","v":0},{"$f":"'Calc|Option 2'!AW288","v":0},{"$f":"'Calc|Option 2'!AX288","v":0},{"$f":"'Calc|Option 2'!AY288","v":0},{"$f":"'Calc|Option 2'!AZ288","v":0},{"$f":"'Calc|Option 2'!BA288","v":0},{"$f":"'Calc|Option 2'!BB288","v":0},{"$f":"'Calc|Option 2'!BC288","v":0},{"$f":"'Calc|Option 2'!BD288","v":0},{"$f":"'Calc|Option 2'!BE288","v":0},{"$f":"'Calc|Option 2'!BF288","v":0},{"$f":"'Calc|Option 2'!BG288","v":0},{"$f":"'Calc|Option 2'!BH288","v":0},{"$f":"'Calc|Option 2'!BI288","v":0},{"$f":"'Calc|Option 2'!BJ288","v":0},{"$f":"'Calc|Option 2'!BK288","v":0},{"$f":"'Calc|Option 2'!BL288","v":0},{"$f":"'Calc|Option 2'!BM288","v":0},{"$f":"'Calc|Option 2'!BN288","v":0},{"$f":"'Calc|Option 2'!BO288","v":0},{"$f":"'Calc|Option 2'!BP288","v":0},{"$f":"'Calc|Option 2'!BQ288","v":0},{"$f":"'Calc|Option 2'!BR288","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$392","v":"Distribution Loss Factor (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX('Input|Costs&Benefits'!$K395:$BR395,MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D285","v":"Energy Losses"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K288*K287*K289/(1-K289)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ288*AQ287*AQ289/(1-AQ289)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K293:BR293)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K291),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Summary of Cashflow - JEN"]
[]
[null,null,null,"NPV"]
[]
[null,null,null,"Summary of Cashflow - JEN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K301:BR301,$K$23:$BR$23)","v":0},{"$f":"-K189*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ189*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K302:BR302,$K$23:$BR$23)","v":0},{"$f":"-K190*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ190*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K303:BR303,$K$23:$BR$23)","v":0},{"$f":"-K235*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ235*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast Economic Benefit","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K304:BR304,$K$23:$BR$23)","v":0},{"$f":"K248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Cashflow - JEN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J301:J304)","v":0},{"$f":"SUM(K301:K304)","v":0},{"$f":"SUM(L301:L304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J308","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K306:BR306)-J306,6)=0,0,1)","v":0}]
[]
[null,null,null,"Incremental Cashflow","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Incremental forecast opex (ongoing)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K312:BR312,$K$23:$BR$23)","v":0},{"$f":"IF($D$4<>NA,K301-'Calc|Option 1'!K278,0)","v":0},{"$f":"IF($D$4<>NA,L301-'Calc|Option 1'!L278,0)","v":0},{"$f":"IF($D$4<>NA,M301-'Calc|Option 1'!M278,0)","v":0},{"$f":"IF($D$4<>NA,N301-'Calc|Option 1'!N278,0)","v":0},{"$f":"IF($D$4<>NA,O301-'Calc|Option 1'!O278,0)","v":0},{"$f":"IF($D$4<>NA,P301-'Calc|Option 1'!P278,0)","v":0},{"$f":"IF($D$4<>NA,Q301-'Calc|Option 1'!Q278,0)","v":0},{"$f":"IF($D$4<>NA,R301-'Calc|Option 1'!R278,0)","v":0},{"$f":"IF($D$4<>NA,S301-'Calc|Option 1'!S278,0)","v":0},{"$f":"IF($D$4<>NA,T301-'Calc|Option 1'!T278,0)","v":0},{"$f":"IF($D$4<>NA,U301-'Calc|Option 1'!U278,0)","v":0},{"$f":"IF($D$4<>NA,V301-'Calc|Option 1'!V278,0)","v":0},{"$f":"IF($D$4<>NA,W301-'Calc|Option 1'!W278,0)","v":0},{"$f":"IF($D$4<>NA,X301-'Calc|Option 1'!X278,0)","v":0},{"$f":"IF($D$4<>NA,Y301-'Calc|Option 1'!Y278,0)","v":0},{"$f":"IF($D$4<>NA,Z301-'Calc|Option 1'!Z278,0)","v":0},{"$f":"IF($D$4<>NA,AA301-'Calc|Option 1'!AA278,0)","v":0},{"$f":"IF($D$4<>NA,AB301-'Calc|Option 1'!AB278,0)","v":0},{"$f":"IF($D$4<>NA,AC301-'Calc|Option 1'!AC278,0)","v":0},{"$f":"IF($D$4<>NA,AD301-'Calc|Option 1'!AD278,0)","v":0},{"$f":"IF($D$4<>NA,AE301-'Calc|Option 1'!AE278,0)","v":0},{"$f":"IF($D$4<>NA,AF301-'Calc|Option 1'!AF278,0)","v":0},{"$f":"IF($D$4<>NA,AG301-'Calc|Option 1'!AG278,0)","v":0},{"$f":"IF($D$4<>NA,AH301-'Calc|Option 1'!AH278,0)","v":0},{"$f":"IF($D$4<>NA,AI301-'Calc|Option 1'!AI278,0)","v":0},{"$f":"IF($D$4<>NA,AJ301-'Calc|Option 1'!AJ278,0)","v":0},{"$f":"IF($D$4<>NA,AK301-'Calc|Option 1'!AK278,0)","v":0},{"$f":"IF($D$4<>NA,AL301-'Calc|Option 1'!AL278,0)","v":0},{"$f":"IF($D$4<>NA,AM301-'Calc|Option 1'!AM278,0)","v":0},{"$f":"IF($D$4<>NA,AN301-'Calc|Option 1'!AN278,0)","v":0},{"$f":"IF($D$4<>NA,AO301-'Calc|Option 1'!AO278,0)","v":0},{"$f":"IF($D$4<>NA,AP301-'Calc|Option 1'!AP278,0)","v":0},{"$f":"IF($D$4<>NA,AQ301-'Calc|Option 1'!AQ278,0)","v":0},{"$f":"IF($D$4<>NA,AR301-'Calc|Option 1'!AR278,0)","v":0},{"$f":"IF($D$4<>NA,AS301-'Calc|Option 1'!AS278,0)","v":0},{"$f":"IF($D$4<>NA,AT301-'Calc|Option 1'!AT278,0)","v":0},{"$f":"IF($D$4<>NA,AU301-'Calc|Option 1'!AU278,0)","v":0},{"$f":"IF($D$4<>NA,AV301-'Calc|Option 1'!AV278,0)","v":0},{"$f":"IF($D$4<>NA,AW301-'Calc|Option 1'!AW278,0)","v":0},{"$f":"IF($D$4<>NA,AX301-'Calc|Option 1'!AX278,0)","v":0},{"$f":"IF($D$4<>NA,AY301-'Calc|Option 1'!AY278,0)","v":0},{"$f":"IF($D$4<>NA,AZ301-'Calc|Option 1'!AZ278,0)","v":0},{"$f":"IF($D$4<>NA,BA301-'Calc|Option 1'!BA278,0)","v":0},{"$f":"IF($D$4<>NA,BB301-'Calc|Option 1'!BB278,0)","v":0},{"$f":"IF($D$4<>NA,BC301-'Calc|Option 1'!BC278,0)","v":0},{"$f":"IF($D$4<>NA,BD301-'Calc|Option 1'!BD278,0)","v":0},{"$f":"IF($D$4<>NA,BE301-'Calc|Option 1'!BE278,0)","v":0},{"$f":"IF($D$4<>NA,BF301-'Calc|Option 1'!BF278,0)","v":0},{"$f":"IF($D$4<>NA,BG301-'Calc|Option 1'!BG278,0)","v":0},{"$f":"IF($D$4<>NA,BH301-'Calc|Option 1'!BH278,0)","v":0},{"$f":"IF($D$4<>NA,BI301-'Calc|Option 1'!BI278,0)","v":0},{"$f":"IF($D$4<>NA,BJ301-'Calc|Option 1'!BJ278,0)","v":0},{"$f":"IF($D$4<>NA,BK301-'Calc|Option 1'!BK278,0)","v":0},{"$f":"IF($D$4<>NA,BL301-'Calc|Option 1'!BL278,0)","v":0},{"$f":"IF($D$4<>NA,BM301-'Calc|Option 1'!BM278,0)","v":0},{"$f":"IF($D$4<>NA,BN301-'Calc|Option 1'!BN278,0)","v":0},{"$f":"IF($D$4<>NA,BO301-'Calc|Option 1'!BO278,0)","v":0},{"$f":"IF($D$4<>NA,BP301-'Calc|Option 1'!BP278,0)","v":0},{"$f":"IF($D$4<>NA,BQ301-'Calc|Option 1'!BQ278,0)","v":0},{"$f":"IF($D$4<>NA,BR301-'Calc|Option 1'!BR278,0)","v":0}]
[null,null,null,"Incremental forecast opex (one-off)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K313:BR313,$K$23:$BR$23)","v":0},{"$f":"IF($D$4<>NA,K302-'Calc|Option 1'!K279,0)","v":0},{"$f":"IF($D$4<>NA,L302-'Calc|Option 1'!L279,0)","v":0},{"$f":"IF($D$4<>NA,M302-'Calc|Option 1'!M279,0)","v":0},{"$f":"IF($D$4<>NA,N302-'Calc|Option 1'!N279,0)","v":0},{"$f":"IF($D$4<>NA,O302-'Calc|Option 1'!O279,0)","v":0},{"$f":"IF($D$4<>NA,P302-'Calc|Option 1'!P279,0)","v":0},{"$f":"IF($D$4<>NA,Q302-'Calc|Option 1'!Q279,0)","v":0},{"$f":"IF($D$4<>NA,R302-'Calc|Option 1'!R279,0)","v":0},{"$f":"IF($D$4<>NA,S302-'Calc|Option 1'!S279,0)","v":0},{"$f":"IF($D$4<>NA,T302-'Calc|Option 1'!T279,0)","v":0},{"$f":"IF($D$4<>NA,U302-'Calc|Option 1'!U279,0)","v":0},{"$f":"IF($D$4<>NA,V302-'Calc|Option 1'!V279,0)","v":0},{"$f":"IF($D$4<>NA,W302-'Calc|Option 1'!W279,0)","v":0},{"$f":"IF($D$4<>NA,X302-'Calc|Option 1'!X279,0)","v":0},{"$f":"IF($D$4<>NA,Y302-'Calc|Option 1'!Y279,0)","v":0},{"$f":"IF($D$4<>NA,Z302-'Calc|Option 1'!Z279,0)","v":0},{"$f":"IF($D$4<>NA,AA302-'Calc|Option 1'!AA279,0)","v":0},{"$f":"IF($D$4<>NA,AB302-'Calc|Option 1'!AB279,0)","v":0},{"$f":"IF($D$4<>NA,AC302-'Calc|Option 1'!AC279,0)","v":0},{"$f":"IF($D$4<>NA,AD302-'Calc|Option 1'!AD279,0)","v":0},{"$f":"IF($D$4<>NA,AE302-'Calc|Option 1'!AE279,0)","v":0},{"$f":"IF($D$4<>NA,AF302-'Calc|Option 1'!AF279,0)","v":0},{"$f":"IF($D$4<>NA,AG302-'Calc|Option 1'!AG279,0)","v":0},{"$f":"IF($D$4<>NA,AH302-'Calc|Option 1'!AH279,0)","v":0},{"$f":"IF($D$4<>NA,AI302-'Calc|Option 1'!AI279,0)","v":0},{"$f":"IF($D$4<>NA,AJ302-'Calc|Option 1'!AJ279,0)","v":0},{"$f":"IF($D$4<>NA,AK302-'Calc|Option 1'!AK279,0)","v":0},{"$f":"IF($D$4<>NA,AL302-'Calc|Option 1'!AL279,0)","v":0},{"$f":"IF($D$4<>NA,AM302-'Calc|Option 1'!AM279,0)","v":0},{"$f":"IF($D$4<>NA,AN302-'Calc|Option 1'!AN279,0)","v":0},{"$f":"IF($D$4<>NA,AO302-'Calc|Option 1'!AO279,0)","v":0},{"$f":"IF($D$4<>NA,AP302-'Calc|Option 1'!AP279,0)","v":0},{"$f":"IF($D$4<>NA,AQ302-'Calc|Option 1'!AQ279,0)","v":0},{"$f":"IF($D$4<>NA,AR302-'Calc|Option 1'!AR279,0)","v":0},{"$f":"IF($D$4<>NA,AS302-'Calc|Option 1'!AS279,0)","v":0},{"$f":"IF($D$4<>NA,AT302-'Calc|Option 1'!AT279,0)","v":0},{"$f":"IF($D$4<>NA,AU302-'Calc|Option 1'!AU279,0)","v":0},{"$f":"IF($D$4<>NA,AV302-'Calc|Option 1'!AV279,0)","v":0},{"$f":"IF($D$4<>NA,AW302-'Calc|Option 1'!AW279,0)","v":0},{"$f":"IF($D$4<>NA,AX302-'Calc|Option 1'!AX279,0)","v":0},{"$f":"IF($D$4<>NA,AY302-'Calc|Option 1'!AY279,0)","v":0},{"$f":"IF($D$4<>NA,AZ302-'Calc|Option 1'!AZ279,0)","v":0},{"$f":"IF($D$4<>NA,BA302-'Calc|Option 1'!BA279,0)","v":0},{"$f":"IF($D$4<>NA,BB302-'Calc|Option 1'!BB279,0)","v":0},{"$f":"IF($D$4<>NA,BC302-'Calc|Option 1'!BC279,0)","v":0},{"$f":"IF($D$4<>NA,BD302-'Calc|Option 1'!BD279,0)","v":0},{"$f":"IF($D$4<>NA,BE302-'Calc|Option 1'!BE279,0)","v":0},{"$f":"IF($D$4<>NA,BF302-'Calc|Option 1'!BF279,0)","v":0},{"$f":"IF($D$4<>NA,BG302-'Calc|Option 1'!BG279,0)","v":0},{"$f":"IF($D$4<>NA,BH302-'Calc|Option 1'!BH279,0)","v":0},{"$f":"IF($D$4<>NA,BI302-'Calc|Option 1'!BI279,0)","v":0},{"$f":"IF($D$4<>NA,BJ302-'Calc|Option 1'!BJ279,0)","v":0},{"$f":"IF($D$4<>NA,BK302-'Calc|Option 1'!BK279,0)","v":0},{"$f":"IF($D$4<>NA,BL302-'Calc|Option 1'!BL279,0)","v":0},{"$f":"IF($D$4<>NA,BM302-'Calc|Option 1'!BM279,0)","v":0},{"$f":"IF($D$4<>NA,BN302-'Calc|Option 1'!BN279,0)","v":0},{"$f":"IF($D$4<>NA,BO302-'Calc|Option 1'!BO279,0)","v":0},{"$f":"IF($D$4<>NA,BP302-'Calc|Option 1'!BP279,0)","v":0},{"$f":"IF($D$4<>NA,BQ302-'Calc|Option 1'!BQ279,0)","v":0},{"$f":"IF($D$4<>NA,BR302-'Calc|Option 1'!BR279,0)","v":0}]
[null,null,null,"Incremental forecast net capex","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K314:BR314,$K$23:$BR$23)","v":0},{"$f":"IF($D$4<>NA,K303-'Calc|Option 1'!K280,0)","v":0},{"$f":"IF($D$4<>NA,L303-'Calc|Option 1'!L280,0)","v":0},{"$f":"IF($D$4<>NA,M303-'Calc|Option 1'!M280,0)","v":0},{"$f":"IF($D$4<>NA,N303-'Calc|Option 1'!N280,0)","v":0},{"$f":"IF($D$4<>NA,O303-'Calc|Option 1'!O280,0)","v":0},{"$f":"IF($D$4<>NA,P303-'Calc|Option 1'!P280,0)","v":0},{"$f":"IF($D$4<>NA,Q303-'Calc|Option 1'!Q280,0)","v":0},{"$f":"IF($D$4<>NA,R303-'Calc|Option 1'!R280,0)","v":0},{"$f":"IF($D$4<>NA,S303-'Calc|Option 1'!S280,0)","v":0},{"$f":"IF($D$4<>NA,T303-'Calc|Option 1'!T280,0)","v":0},{"$f":"IF($D$4<>NA,U303-'Calc|Option 1'!U280,0)","v":0},{"$f":"IF($D$4<>NA,V303-'Calc|Option 1'!V280,0)","v":0},{"$f":"IF($D$4<>NA,W303-'Calc|Option 1'!W280,0)","v":0},{"$f":"IF($D$4<>NA,X303-'Calc|Option 1'!X280,0)","v":0},{"$f":"IF($D$4<>NA,Y303-'Calc|Option 1'!Y280,0)","v":0},{"$f":"IF($D$4<>NA,Z303-'Calc|Option 1'!Z280,0)","v":0},{"$f":"IF($D$4<>NA,AA303-'Calc|Option 1'!AA280,0)","v":0},{"$f":"IF($D$4<>NA,AB303-'Calc|Option 1'!AB280,0)","v":0},{"$f":"IF($D$4<>NA,AC303-'Calc|Option 1'!AC280,0)","v":0},{"$f":"IF($D$4<>NA,AD303-'Calc|Option 1'!AD280,0)","v":0},{"$f":"IF($D$4<>NA,AE303-'Calc|Option 1'!AE280,0)","v":0},{"$f":"IF($D$4<>NA,AF303-'Calc|Option 1'!AF280,0)","v":0},{"$f":"IF($D$4<>NA,AG303-'Calc|Option 1'!AG280,0)","v":0},{"$f":"IF($D$4<>NA,AH303-'Calc|Option 1'!AH280,0)","v":0},{"$f":"IF($D$4<>NA,AI303-'Calc|Option 1'!AI280,0)","v":0},{"$f":"IF($D$4<>NA,AJ303-'Calc|Option 1'!AJ280,0)","v":0},{"$f":"IF($D$4<>NA,AK303-'Calc|Option 1'!AK280,0)","v":0},{"$f":"IF($D$4<>NA,AL303-'Calc|Option 1'!AL280,0)","v":0},{"$f":"IF($D$4<>NA,AM303-'Calc|Option 1'!AM280,0)","v":0},{"$f":"IF($D$4<>NA,AN303-'Calc|Option 1'!AN280,0)","v":0},{"$f":"IF($D$4<>NA,AO303-'Calc|Option 1'!AO280,0)","v":0},{"$f":"IF($D$4<>NA,AP303-'Calc|Option 1'!AP280,0)","v":0},{"$f":"IF($D$4<>NA,AQ303-'Calc|Option 1'!AQ280,0)","v":0},{"$f":"IF($D$4<>NA,AR303-'Calc|Option 1'!AR280,0)","v":0},{"$f":"IF($D$4<>NA,AS303-'Calc|Option 1'!AS280,0)","v":0},{"$f":"IF($D$4<>NA,AT303-'Calc|Option 1'!AT280,0)","v":0},{"$f":"IF($D$4<>NA,AU303-'Calc|Option 1'!AU280,0)","v":0},{"$f":"IF($D$4<>NA,AV303-'Calc|Option 1'!AV280,0)","v":0},{"$f":"IF($D$4<>NA,AW303-'Calc|Option 1'!AW280,0)","v":0},{"$f":"IF($D$4<>NA,AX303-'Calc|Option 1'!AX280,0)","v":0},{"$f":"IF($D$4<>NA,AY303-'Calc|Option 1'!AY280,0)","v":0},{"$f":"IF($D$4<>NA,AZ303-'Calc|Option 1'!AZ280,0)","v":0},{"$f":"IF($D$4<>NA,BA303-'Calc|Option 1'!BA280,0)","v":0},{"$f":"IF($D$4<>NA,BB303-'Calc|Option 1'!BB280,0)","v":0},{"$f":"IF($D$4<>NA,BC303-'Calc|Option 1'!BC280,0)","v":0},{"$f":"IF($D$4<>NA,BD303-'Calc|Option 1'!BD280,0)","v":0},{"$f":"IF($D$4<>NA,BE303-'Calc|Option 1'!BE280,0)","v":0},{"$f":"IF($D$4<>NA,BF303-'Calc|Option 1'!BF280,0)","v":0},{"$f":"IF($D$4<>NA,BG303-'Calc|Option 1'!BG280,0)","v":0},{"$f":"IF($D$4<>NA,BH303-'Calc|Option 1'!BH280,0)","v":0},{"$f":"IF($D$4<>NA,BI303-'Calc|Option 1'!BI280,0)","v":0},{"$f":"IF($D$4<>NA,BJ303-'Calc|Option 1'!BJ280,0)","v":0},{"$f":"IF($D$4<>NA,BK303-'Calc|Option 1'!BK280,0)","v":0},{"$f":"IF($D$4<>NA,BL303-'Calc|Option 1'!BL280,0)","v":0},{"$f":"IF($D$4<>NA,BM303-'Calc|Option 1'!BM280,0)","v":0},{"$f":"IF($D$4<>NA,BN303-'Calc|Option 1'!BN280,0)","v":0},{"$f":"IF($D$4<>NA,BO303-'Calc|Option 1'!BO280,0)","v":0},{"$f":"IF($D$4<>NA,BP303-'Calc|Option 1'!BP280,0)","v":0},{"$f":"IF($D$4<>NA,BQ303-'Calc|Option 1'!BQ280,0)","v":0},{"$f":"IF($D$4<>NA,BR303-'Calc|Option 1'!BR280,0)","v":0}]
[null,null,null,"Incremental forecast Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K315:BR315,$K$23:$BR$23)","v":0},{"$f":"IF($D$4<>NA,K304-'Calc|Option 1'!K281,0)","v":0},{"$f":"IF($D$4<>NA,L304-'Calc|Option 1'!L281,0)","v":0},{"$f":"IF($D$4<>NA,M304-'Calc|Option 1'!M281,0)","v":0},{"$f":"IF($D$4<>NA,N304-'Calc|Option 1'!N281,0)","v":0},{"$f":"IF($D$4<>NA,O304-'Calc|Option 1'!O281,0)","v":0},{"$f":"IF($D$4<>NA,P304-'Calc|Option 1'!P281,0)","v":0},{"$f":"IF($D$4<>NA,Q304-'Calc|Option 1'!Q281,0)","v":0},{"$f":"IF($D$4<>NA,R304-'Calc|Option 1'!R281,0)","v":0},{"$f":"IF($D$4<>NA,S304-'Calc|Option 1'!S281,0)","v":0},{"$f":"IF($D$4<>NA,T304-'Calc|Option 1'!T281,0)","v":0},{"$f":"IF($D$4<>NA,U304-'Calc|Option 1'!U281,0)","v":0},{"$f":"IF($D$4<>NA,V304-'Calc|Option 1'!V281,0)","v":0},{"$f":"IF($D$4<>NA,W304-'Calc|Option 1'!W281,0)","v":0},{"$f":"IF($D$4<>NA,X304-'Calc|Option 1'!X281,0)","v":0},{"$f":"IF($D$4<>NA,Y304-'Calc|Option 1'!Y281,0)","v":0},{"$f":"IF($D$4<>NA,Z304-'Calc|Option 1'!Z281,0)","v":0},{"$f":"IF($D$4<>NA,AA304-'Calc|Option 1'!AA281,0)","v":0},{"$f":"IF($D$4<>NA,AB304-'Calc|Option 1'!AB281,0)","v":0},{"$f":"IF($D$4<>NA,AC304-'Calc|Option 1'!AC281,0)","v":0},{"$f":"IF($D$4<>NA,AD304-'Calc|Option 1'!AD281,0)","v":0},{"$f":"IF($D$4<>NA,AE304-'Calc|Option 1'!AE281,0)","v":0},{"$f":"IF($D$4<>NA,AF304-'Calc|Option 1'!AF281,0)","v":0},{"$f":"IF($D$4<>NA,AG304-'Calc|Option 1'!AG281,0)","v":0},{"$f":"IF($D$4<>NA,AH304-'Calc|Option 1'!AH281,0)","v":0},{"$f":"IF($D$4<>NA,AI304-'Calc|Option 1'!AI281,0)","v":0},{"$f":"IF($D$4<>NA,AJ304-'Calc|Option 1'!AJ281,0)","v":0},{"$f":"IF($D$4<>NA,AK304-'Calc|Option 1'!AK281,0)","v":0},{"$f":"IF($D$4<>NA,AL304-'Calc|Option 1'!AL281,0)","v":0},{"$f":"IF($D$4<>NA,AM304-'Calc|Option 1'!AM281,0)","v":0},{"$f":"IF($D$4<>NA,AN304-'Calc|Option 1'!AN281,0)","v":0},{"$f":"IF($D$4<>NA,AO304-'Calc|Option 1'!AO281,0)","v":0},{"$f":"IF($D$4<>NA,AP304-'Calc|Option 1'!AP281,0)","v":0},{"$f":"IF($D$4<>NA,AQ304-'Calc|Option 1'!AQ281,0)","v":0},{"$f":"IF($D$4<>NA,AR304-'Calc|Option 1'!AR281,0)","v":0},{"$f":"IF($D$4<>NA,AS304-'Calc|Option 1'!AS281,0)","v":0},{"$f":"IF($D$4<>NA,AT304-'Calc|Option 1'!AT281,0)","v":0},{"$f":"IF($D$4<>NA,AU304-'Calc|Option 1'!AU281,0)","v":0},{"$f":"IF($D$4<>NA,AV304-'Calc|Option 1'!AV281,0)","v":0},{"$f":"IF($D$4<>NA,AW304-'Calc|Option 1'!AW281,0)","v":0},{"$f":"IF($D$4<>NA,AX304-'Calc|Option 1'!AX281,0)","v":0},{"$f":"IF($D$4<>NA,AY304-'Calc|Option 1'!AY281,0)","v":0},{"$f":"IF($D$4<>NA,AZ304-'Calc|Option 1'!AZ281,0)","v":0},{"$f":"IF($D$4<>NA,BA304-'Calc|Option 1'!BA281,0)","v":0},{"$f":"IF($D$4<>NA,BB304-'Calc|Option 1'!BB281,0)","v":0},{"$f":"IF($D$4<>NA,BC304-'Calc|Option 1'!BC281,0)","v":0},{"$f":"IF($D$4<>NA,BD304-'Calc|Option 1'!BD281,0)","v":0},{"$f":"IF($D$4<>NA,BE304-'Calc|Option 1'!BE281,0)","v":0},{"$f":"IF($D$4<>NA,BF304-'Calc|Option 1'!BF281,0)","v":0},{"$f":"IF($D$4<>NA,BG304-'Calc|Option 1'!BG281,0)","v":0},{"$f":"IF($D$4<>NA,BH304-'Calc|Option 1'!BH281,0)","v":0},{"$f":"IF($D$4<>NA,BI304-'Calc|Option 1'!BI281,0)","v":0},{"$f":"IF($D$4<>NA,BJ304-'Calc|Option 1'!BJ281,0)","v":0},{"$f":"IF($D$4<>NA,BK304-'Calc|Option 1'!BK281,0)","v":0},{"$f":"IF($D$4<>NA,BL304-'Calc|Option 1'!BL281,0)","v":0},{"$f":"IF($D$4<>NA,BM304-'Calc|Option 1'!BM281,0)","v":0},{"$f":"IF($D$4<>NA,BN304-'Calc|Option 1'!BN281,0)","v":0},{"$f":"IF($D$4<>NA,BO304-'Calc|Option 1'!BO281,0)","v":0},{"$f":"IF($D$4<>NA,BP304-'Calc|Option 1'!BP281,0)","v":0},{"$f":"IF($D$4<>NA,BQ304-'Calc|Option 1'!BQ281,0)","v":0},{"$f":"IF($D$4<>NA,BR304-'Calc|Option 1'!BR281,0)","v":0}]
[]
[null,null,null,"Net Incremental Economic Benefit Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J312:J315)","v":0},{"$f":"SUM(K312:K315)","v":0},{"$f":"SUM(L312:L315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J319","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K317:BR317)-J317,6)=0,0,1)","v":0}]
[]
[null,null,"Scenarios - JEN"]
[]
[null,null,null,"| Economic Benefits overestimate"]
[]
[null,null,null,"Summary of Cashflow - JEN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast incremental cost","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K327:BR327,$K$23:$BR$23)","v":0},{"$f":"SUM(K312:K314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ312:AQ314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast incremental Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K328:BR328,$K$23:$BR$23)","v":0},{"$f":"K315*(1-Cust_Ben_over)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ315*(1-Cust_Ben_over)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Incremental Cashflow - JEN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J327:J328)","v":0},{"$f":"SUM(K327:K328)","v":0},{"$f":"SUM(L327:L328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J332","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K330:BR330)-J330,6)=0,0,1)","v":0}]
[]
[null,"Calc | Summary"]
[]
[null,null,"Forecast Costs and Benefits"]
[]
[null,null,null,"Regulated | Forecast costs and benefits"]
[]
[null,null,null,{"$f":"C336&\" (Regulated)\"","v":"Forecast Costs and Benefits (Regulated)"},"Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K144+K301","v":-869.92541209594151},-911.47802706763321,-910.41399531792217,-675.51489411738908,-39.152747510238839,-40.129656062196567,-41.135491186693898,-42.166476623073336,-43.223339440362672,-44.306506311787672,-45.41687649601797,-46.555134668308781,-47.722672151310967,-48.919138939630002,-50.145364252433801,-51.402393751622789,-52.691025962642591,-54.012185907856939,-55.367167009019049,-56.756398231497087,-58.17712927498031,-59.630344151998294,-61.12337470547974,-62.660059789964926,-64.238015847827029,-65.847526599272783,-67.487403222872047,0,0,0,0,0,{"$f":"AQ144+AQ301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K145+K302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ145+AQ302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K146+K303","v":0},-281.75758718671625,-4369.5359687911932,-10923.839921977984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ146+AQ303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Forecast Economic Benefits","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K147+K304","v":-271.89461032923924},-303.19007377640196,-327.12846505881117,-252.08635985043557,-0.39205774287076961,-0.43144122125752238,-0.49383034079349958,-0.55355135895688645,-0.62151116060966372,-0.69820402577371354,-0.77828353333632561,-0.86186959346709335,-0.95528724851519087,-1.0527516035372857,-1.1609416135546953,-1.2738157717384824,-1.3983380018540468,-1.5352120079042242,-1.6851505972740779,-1.8415274382569164,-2.0196541808914197,-2.2131506295747401,-2.4228909973895254,-2.6497349631480995,-2.9029186097982325,-3.1754813911337414,-3.4859679474209901,-1.979678201933093E-35,0,0,0,0,{"$f":"AQ147+AQ304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D340&\" (for presentation)\"","v":"Forecast Costs and Benefits (Regulated) (for presentation)"},"Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D342","v":"Forecast opex (ongoing)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K342/(1+K$12)^CF_End_Yr","v":-855.09002978853755},-898.1059864731651,-899.24284837951279,-667.22605389735907,-38.672327506011435,-39.637248996000181,-40.63074211781592,-41.64907694704258,-42.692971631277729,-43.762847608294543,-44.859593102496063,-45.983884387895962,-47.13709571505499,-48.318881373285983,-49.530060406903196,-50.771665647113771,-52.044485821134025,-53.349434600930188,-54.687789537448857,-56.05997433248011,-57.46327243300734,-58.898655777329495,-60.373366243705242,-61.891195582381236,-63.449789482944148,-65.039550888272842,-66.659305564255632,0,0,0,0,0,{"$f":"AQ342/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D343","v":"Forecast opex (one-off)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K343/(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ343/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D344","v":"Forecast net capex"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K344/(1+K$12)^CF_End_Yr","v":0},-277.62400000000002,-4315.92,-10789.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ344/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"$D$346","v":"Forecast Economic Benefits"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K346/(1+K$12)^CF_End_Yr","v":-267.25782143277689},-298.74205654068095,-323.11446684513896,-248.99315853593407,-0.38724703622909384,-0.42614726345069898,-0.4877708433252928,-0.54675906050731771,-0.61388496798220149,-0.68963678075658985,-0.76873368046130641,-0.85129410591979804,-0.9435654886604059,-1.039833916734092,-1.146696391690103,-1.258185538425137,-1.3811798305510909,-1.5163743373388461,-1.6644731197393403,-1.8189311538086563,-1.9948722094635396,-2.1859943786746436,-2.3931611475774783,-2.6172216463785878,-2.867298627562596,-3.1365169536328086,-3.4431937146395328,-1.9553867518913591E-35,0,0,0,0,{"$f":"AQ346/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"NPV (Regulated)"]
[]
[null,null,null,"NPV of Cashflow (Regulated)","Source","Unit","Basis","Timing",null,"NPV"]
[]
[null,null,null,"NPV of Incremental forecast opex (ongoing)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J155+J312","v":17572.112716646097}]
[null,null,null,"NPV of Incremental forecast opex (one-off)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J156+J313","v":0}]
[null,null,null,"NPV of Incremental forecast net capex","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J157+J314","v":-13104.758496550767}]
[null,null,null,"NPV of Incremental forecast Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J158+J315","v":16542.020347526017}]
[]
[null,null,null,"NPV of net incremental Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"SUM(J360:J363)","v":21009.374567621348}]
[]
[{"$f":"J367","v":0},null,null,"Check - total matches above",null,null,null,null,null,{"$f":"IF(ROUND(J160+J317-J365,6)=0,0,1)","v":0}]
[]
[null,null,"Scenarios - Summary"]
[]
[null,null,null,"| Economic Benefits overestimate"]
[]
[null,null,null,"NPV of Cashflow","Source","Unit","Basis","Timing",null,"NPV"]
[]
[null,null,null,"NPV Forecast incremental cost","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J170+J327","v":4467.3542200953261}]
[null,null,null,"NPV Forecast incremental Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J171+J328","v":14887.818312773414}]
[]
[null,null,null,"NPV of Incremental Net Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"SUM(J375:J376)","v":19355.172532868739}]
[]
[{"$f":"J380","v":0},null,null,"Check - total matches above",null,null,null,null,null,{"$f":"IF(ROUND(J378-J173-J330,6)=0,0,1)","v":0}]
[]
[]
[null,"End"]

{"sheet":"Calc|Option 5","index":6,"n_rows":383,"n_cols":70,"rows_kept":383,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"Model_Name","v":"Costs and Benefits Analysis Model"},null,null,null,"Section Check:",{"$f":"IF(COUNTA($A$8:$A$383)=COUNTIF($A$8:$A$383,0),\"Ok\",\"Check\")","v":"Ok"},null,null,"Overall Check:",{"$f":"Overall_Check","v":"Ok"},null,"Legend:","Input","Internal","Select","Calculation"]
[null,null,null,{"$f":"RIGHT(CELL(\"filename\",D1),LEN(CELL(\"filename\",D1))-FIND(\"]\",CELL(\"filename\",D1)))","v":"Calc|Option 5"}]
[null,null,null,{"$f":"'Output|Options Summary (Annual)'!D17","v":"Option 5 - Rehabilitate all the mains in the network and increase network pressure to 210kPa"},null,null,null,null,null,"Count",{"$f":"'Calc|Option 1'!K3","v":1},{"$f":"'Calc|Option 1'!L3","v":2},{"$f":"'Calc|Option 1'!M3","v":3},{"$f":"'Calc|Option 1'!N3","v":4},{"$f":"'Calc|Option 1'!O3","v":5},{"$f":"'Calc|Option 1'!P3","v":6},{"$f":"'Calc|Option 1'!Q3","v":7},{"$f":"'Calc|Option 1'!R3","v":8},{"$f":"'Calc|Option 1'!S3","v":9},{"$f":"'Calc|Option 1'!T3","v":10},{"$f":"'Calc|Option 1'!U3","v":11},{"$f":"'Calc|Option 1'!V3","v":12},{"$f":"'Calc|Option 1'!W3","v":13},{"$f":"'Calc|Option 1'!X3","v":14},{"$f":"'Calc|Option 1'!Y3","v":15},{"$f":"'Calc|Option 1'!Z3","v":16},{"$f":"'Calc|Option 1'!AA3","v":17},{"$f":"'Calc|Option 1'!AB3","v":18},{"$f":"'Calc|Option 1'!AC3","v":19},{"$f":"'Calc|Option 1'!AD3","v":20},{"$f":"'Calc|Option 1'!AE3","v":21},{"$f":"'Calc|Option 1'!AF3","v":22},{"$f":"'Calc|Option 1'!AG3","v":23},{"$f":"'Calc|Option 1'!AH3","v":24},{"$f":"'Calc|Option 1'!AI3","v":25},{"$f":"'Calc|Option 1'!AJ3","v":26},{"$f":"'Calc|Option 1'!AK3","v":27},{"$f":"'Calc|Option 1'!AL3","v":28},{"$f":"'Calc|Option 1'!AM3","v":29},{"$f":"'Calc|Option 1'!AN3","v":30},{"$f":"'Calc|Option 1'!AO3","v":31},{"$f":"'Calc|Option 1'!AP3","v":32},{"$f":"'Calc|Option 1'!AQ3","v":33},{"$f":"'Calc|Option 1'!AR3","v":34},{"$f":"'Calc|Option 1'!AS3","v":35},{"$f":"'Calc|Option 1'!AT3","v":36},{"$f":"'Calc|Option 1'!AU3","v":37},{"$f":"'Calc|Option 1'!AV3","v":38},{"$f":"'Calc|Option 1'!AW3","v":39},{"$f":"'Calc|Option 1'!AX3","v":40},{"$f":"'Calc|Option 1'!AY3","v":41},{"$f":"'Calc|Option 1'!AZ3","v":42},{"$f":"'Calc|Option 1'!BA3","v":43},{"$f":"'Calc|Option 1'!BB3","v":44},{"$f":"'Calc|Option 1'!BC3","v":45},{"$f":"'Calc|Option 1'!BD3","v":46},{"$f":"'Calc|Option 1'!BE3","v":47},{"$f":"'Calc|Option 1'!BF3","v":48},{"$f":"'Calc|Option 1'!BG3","v":49},{"$f":"'Calc|Option 1'!BH3","v":50},{"$f":"'Calc|Option 1'!BI3","v":51},{"$f":"'Calc|Option 1'!BJ3","v":52},{"$f":"'Calc|Option 1'!BK3","v":53},{"$f":"'Calc|Option 1'!BL3","v":54},{"$f":"'Calc|Option 1'!BM3","v":55},{"$f":"'Calc|Option 1'!BN3","v":56},{"$f":"'Calc|Option 1'!BO3","v":57},{"$f":"'Calc|Option 1'!BP3","v":58},{"$f":"'Calc|Option 1'!BQ3","v":59},{"$f":"'Calc|Option 1'!BR3","v":60}]
[null,null,null,{"$f":"Option_5","v":"Option 5"},"Source","Unit","Basis","Timing",null,"Year",{"$f":"'Calc|Option 1'!K4","v":2024},{"$f":"'Calc|Option 1'!L4","v":2025},{"$f":"'Calc|Option 1'!M4","v":2026},{"$f":"'Calc|Option 1'!N4","v":2027},{"$f":"'Calc|Option 1'!O4","v":2028},{"$f":"'Calc|Option 1'!P4","v":2029},{"$f":"'Calc|Option 1'!Q4","v":2030},{"$f":"'Calc|Option 1'!R4","v":2031},{"$f":"'Calc|Option 1'!S4","v":2032},{"$f":"'Calc|Option 1'!T4","v":2033},{"$f":"'Calc|Option 1'!U4","v":2034},{"$f":"'Calc|Option 1'!V4","v":2035},{"$f":"'Calc|Option 1'!W4","v":2036},{"$f":"'Calc|Option 1'!X4","v":2037},{"$f":"'Calc|Option 1'!Y4","v":2038},{"$f":"'Calc|Option 1'!Z4","v":2039},{"$f":"'Calc|Option 1'!AA4","v":2040},{"$f":"'Calc|Option 1'!AB4","v":2041},{"$f":"'Calc|Option 1'!AC4","v":2042},{"$f":"'Calc|Option 1'!AD4","v":2043},{"$f":"'Calc|Option 1'!AE4","v":2044},{"$f":"'Calc|Option 1'!AF4","v":2045},{"$f":"'Calc|Option 1'!AG4","v":2046},{"$f":"'Calc|Option 1'!AH4","v":2047},{"$f":"'Calc|Option 1'!AI4","v":2048},{"$f":"'Calc|Option 1'!AJ4","v":2049},{"$f":"'Calc|Option 1'!AK4","v":2050},{"$f":"'Calc|Option 1'!AL4","v":2051},{"$f":"'Calc|Option 1'!AM4","v":2052},{"$f":"'Calc|Option 1'!AN4","v":2053},{"$f":"'Calc|Option 1'!AO4","v":2054},{"$f":"'Calc|Option 1'!AP4","v":2055},{"$f":"'Calc|Option 1'!AQ4","v":2056},{"$f":"'Calc|Option 1'!AR4","v":2057},{"$f":"'Calc|Option 1'!AS4","v":2058},{"$f":"'Calc|Option 1'!AT4","v":2059},{"$f":"'Calc|Option 1'!AU4","v":2060},{"$f":"'Calc|Option 1'!AV4","v":2061},{"$f":"'Calc|Option 1'!AW4","v":2062},{"$f":"'Calc|Option 1'!AX4","v":2063},{"$f":"'Calc|Option 1'!AY4","v":2064},{"$f":"'Calc|Option 1'!AZ4","v":2065},{"$f":"'Calc|Option 1'!BA4","v":2066},{"$f":"'Calc|Option 1'!BB4","v":2067},{"$f":"'Calc|Option 1'!BC4","v":2068},{"$f":"'Calc|Option 1'!BD4","v":2069},{"$f":"'Calc|Option 1'!BE4","v":2070},{"$f":"'Calc|Option 1'!BF4","v":2071},{"$f":"'Calc|Option 1'!BG4","v":2072},{"$f":"'Calc|Option 1'!BH4","v":2073},{"$f":"'Calc|Option 1'!BI4","v":2074},{"$f":"'Calc|Option 1'!BJ4","v":2075},{"$f":"'Calc|Option 1'!BK4","v":2076},{"$f":"'Calc|Option 1'!BL4","v":2077},{"$f":"'Calc|Option 1'!BM4","v":2078},{"$f":"'Calc|Option 1'!BN4","v":2079},{"$f":"'Calc|Option 1'!BO4","v":2080},{"$f":"'Calc|Option 1'!BP4","v":2081},{"$f":"'Calc|Option 1'!BQ4","v":2082},{"$f":"'Calc|Option 1'!BR4","v":2083}]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Calc | Economic Assumptions"]
[]
[null,null,null,"Escalation","Source","Unit","Basis","Timing",null,null,{"$f":"\"FY\"&RIGHT(K$4,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AQ$4,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Inflation Rate","Calc|Option 1",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},"n/a",null,null,{"$f":"'Calc|Option 1'!K12","v":3.5000000000000003E-2},{"$f":"'Calc|Option 1'!L12","v":0.03},{"$f":"'Calc|Option 1'!M12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!N12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!O12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!P12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!Q12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!R12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!S12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!T12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!U12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!V12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!W12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!X12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!Y12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!Z12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AA12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AB12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AC12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AD12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AE12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AF12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AG12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AH12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AI12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AJ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AK12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AL12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AM12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AN12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AO12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AP12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AQ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AR12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AS12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AT12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AU12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AV12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AW12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AX12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AY12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AZ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BA12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BB12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BC12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BD12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BE12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BF12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BG12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BH12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BI12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BJ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BK12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BL12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BM12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BN12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BO12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BP12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BQ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BR12","v":2.5000000000000001E-2}]
[null,null,null,{"$f":"\"Inflation Index (Real \"&Start_Year&\" to Nominal Mid-year)\"","v":"Inflation Index (Real 2024 to Nominal Mid-year)"},"Calculated",{"$f":"index","v":"Index"},"n/a","n/a",null,null,{"$f":"1/(1+K12)^CF_End_Yr","v":0.98294637436598087},{"$f":"K13*(1+K12)^CF_End_Yr*(1+L12)^CF_End_Yr","v":1.014889156509222},1.0427955216628042,1.0688654097043739,1.0955870449469831,1.1229767210706574,1.1510511390974234,1.1798274175748587,1.2093231030142297,1.2395561805895852,1.2705450851043245,1.3023087122319323,1.3348664300377302,1.3682380907886731,1.4024440430583895,1.4375051441348488,1.4734427727382196,1.5102788420566746,1.5480358131080911,1.5867367084357931,1.6264051261466874,1.6670652543003541,1.7087418856578624,1.7514604327993086,1.7952469436192908,1.8401281172097728,1.8861313201400167,1.9332846031435167,1.9816167182221041,2.0311571361776561,2.0819360645820968,2.1339844661966487,2.1873340778515646,2.242017429797853,2.2980678655427988,2.3555195621813683,2.4144075512359016,2.4747677400167984,2.5366369335172179,2.6000528568551475,2.6650541782765256,2.7316805327334377,2.7999725460517726,2.8699718597030661,2.941721156195642,3.015264185100532,3.0906457897280442,3.1679119344712445,3.247109732833025,3.3282874761538497,3.4114946630576952,3.4967820296341365,3.5842015803749887,3.6738066198843624,3.7656517853814702,3.8597930800160056,3.9562879070164048,4.0551951046918138,4.1565749823091078,4.2604893568668345]
[null,null,null,{"$f":"\"Inflation Index (Nominal Mid-year to Real \"&Start_Year&\" )\"","v":"Inflation Index (Nominal Mid-year to Real 2024 )"},"Calculated",{"$f":"index","v":"Index"},"n/a","n/a",null,null,{"$f":"1/K13","v":1.0173494974687902},{"$f":"1/L13","v":0.98532927816429317},0.95896077344620356,0.93557148628897935,0.91275266955022394,0.89049040931729184,0.86877113104126069,0.84758159125976673,0.82690886952172393,0.80674036050899911,0.78706376635024322,0.76786708912218871,0.74913862353384286,0.73086694978911526,0.71304092662352725,0.69564968451075848,0.67868261903488658,0.66212938442427971,0.64597988724319988,0.6302242802372684,0.61485295632904247,0.59985654276004163,0.58522589537565051,0.5709520930494153,0.55702643224333215,0.54344042170081197,0.53018577726908489,0.51725441684788787,0.50463845546135411,0.49233020045010173,0.48032214678058721,0.46860697246886568,0.45717753411596657,0.44602686255216267,0.43514815858747585,0.42453478886583024,0.41418028182032229,0.40407832372714381,0.39422275485575015,0.38460756571292709,0.37522689337846554,0.36607501793021041,0.35714635895630298,0.34843547215249082,0.33993704600243019,0.33164589853895637,0.32355697418434781,0.31566534066765645,0.30796618601722586,0.3004548156265619,0.2931266493917678,0.2859772189187979,0.27900216479882733,0.27219723395007556,0.26555827702446405,0.25908124587752596,0.2527621911000254,0.24659725960978093,0.24058269230222537,0.23471482175826872]
[]
[null,null,null,"Discount Rate Assumptions","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"JGN - Pre-tax discount rate (NPV)","Calc|Option 1",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},{"$f":"NA","v":"n/a"},null,null,{"$f":"'Calc|Option 1'!K18","v":4.7225976612572398E-2},{"$f":"'Calc|Option 1'!L18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!M18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!N18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!O18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!P18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!Q18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!R18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!S18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!T18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!U18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!V18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!W18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!X18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!Y18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!Z18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AA18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AB18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AC18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AD18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AE18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AF18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AG18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AH18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AI18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AJ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AK18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AL18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AM18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AN18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AO18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AP18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AQ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AR18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AS18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AT18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AU18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AV18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AW18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AX18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AY18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AZ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BA18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BB18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BC18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BD18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BE18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BF18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BG18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BH18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BI18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BJ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BK18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BL18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BM18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BN18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BO18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BP18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BQ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BR18","v":4.8405839123026151E-2}]
[null,null,null,"JGN - Discount factor (NPV)","Calculated",{"$f":"factor","v":"Factor"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"1/(1+K18)","v":0.95490373838382736},{"$f":"K19/(1+L18)","v":0.9108149752223702},{"$f":"L19/(1+M18)","v":0.86876182985040562},0.82865031596648697,0.79039078670111085,0.75389773426124695,0.71908959882546031,0.68588858626251703,0.65422049426608619,0.6240145465169582,0.59520323450214263,0.56772216663732067,0.54150992435544876,0.51650792483988139,0.49266029009522833,0.46991372206332838,0.44821738350523044,0.42752278438296065,0.40778367348714523,0.38895593506828369,0.37099749024064838,0.35386820293845511,0.33752979021412155,0.32194573667813559,0.30708121288931178,0.29290299751304327,0.27937940307357662,0.26648020513437121,0.25417657474826483,0.24244101402647589,0.23124729468244254,0.22057039941314807,0.21038646598692304,0.20067273391276394,0.19140749357197714,0.18257003769846064,0.17414061509918469,0.16610038651143946,0.1584313824981933,0.15111646328745981,0.14413928046591784,0.13748424044117105,0.13113646959098807,0.12508178102163331,0.11930664286099561,0.11379814801565165,0.10854398532427278,0.10353241204290506,9.8752227600628559E-2,9.4192748566941528E-2,8.9843784774922816E-2,8.5695616546809419E-2,8.173897297108948E-2,7.7965011182561467E-2,7.4365296599051639E-2,7.093178407061998E-2,6.7656799899124195E-2,6.4533024687956686E-2,6.1553476983624462E-2,5.8711497672612072E-2]
[null,null,null,null,null,null,null,{"$f":"NA","v":"n/a"}]
[]
[null,null,null,"JEN - Pre-tax discount rate (NPV)","Calc|Option 1",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},{"$f":"NA","v":"n/a"},null,null,{"$f":"'Calc|Option 1'!K22","v":5.1468466524361739E-2},{"$f":"'Calc|Option 1'!L22","v":5.2113703897547797E-2},{"$f":"'Calc|Option 1'!M22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!N22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!O22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!P22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!Q22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!R22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!S22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!T22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!U22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!V22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!W22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!X22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!Y22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!Z22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AA22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AB22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AC22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AD22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AE22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AF22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AG22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AH22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AI22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AJ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AK22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AL22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AM22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AN22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AO22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AP22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AQ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AR22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AS22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AT22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AU22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AV22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AW22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AX22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AY22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AZ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BA22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BB22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BC22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BD22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BE22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BF22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BG22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BH22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BI22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BJ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BK22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BL22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BM22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BN22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BO22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BP22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BQ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BR22","v":5.2758941270733863E-2}]
[null,null,null,"JEN - Discount factor (NPV)","Calculated",{"$f":"factor","v":"Factor"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"1/(1+K22)","v":0.95105087012785927},{"$f":"K23/(1+L22)","v":0.90394304969576766},{"$f":"L23/(1+M22)","v":0.8586420065021364},0.81561122194384938,0.77473692216697299,0.73591103508636635,0.69903090464193451,0.66399901937490879,0.63072275460650851,0.59911412753730109,0.5690895646197407,0.54056968058881594,0.51347906856656156,0.48774610068546753,0.46330273870363242,0.44008435411092528,0.41802955725051449,0.39708003500395961,0.37718039661070341,0.35827802721430929,0.340322948748219,0.32326768779321102,0.307067150057173,0.2916785011453118,0.2770610533055563,0.26317615784970627,0.24998710296588808,0.23745901665213204,0.22555877451442669,0.21425491218546736,0.20351754213253295,0.19331827463453016,0.18363014271926784,0.17442753086249438,0.16568610726017813,0.15738275949495761,0.14949553342666325,0.14200357514533621,0.13488707583326781,0.12812721939027391,0.12170613268372511,0.11560683829179316,0.10981320961496636,0.1043099282371482,9.9082443423601591E-2,9.4116933648650855E-2,8.9400270051420219E-2,8.4919981722985441E-2,8.066422273315739E-2,7.6621740809716177E-2,7.2781847587283191E-2,6.9134390347168909E-2,6.5669725173476245E-2,6.2378691454483902E-2,5.9252587661891176E-2,5.628314834388419E-2,5.3462522271193018E-2,5.0783251678357649E-2,4.8238252545316468E-2,4.5820795867181553E-2]
[null,null,null,null,null,null,null,{"$f":"NA","v":"n/a"}]
[]
[null,"Calc | JGN"]
[]
[null,null,"Forecast costs - JGN"]
[]
[null,null,null,"Opex","Source","Unit","Basis","Timing","Nature",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H80=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H80=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I80","v":"Ongoing"},null,{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,K$13)*IF($D32=Shared,JGN_share,1))","v":538.93849689721071},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,L$13)*IF($D32=Shared,JGN_share,1))","v":576.07936212591301},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,M$13)*IF($D32=Shared,JGN_share,1))","v":601.59243034981444},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,N$13)*IF($D32=Shared,JGN_share,1))","v":464.22134289463742},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,O$13)*IF($D32=Shared,JGN_share,1))","v":34.272429000339187},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,P$13)*IF($D32=Shared,JGN_share,1))","v":35.129239725347652},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,Q$13)*IF($D32=Shared,JGN_share,1))","v":36.007470718481329},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,R$13)*IF($D32=Shared,JGN_share,1))","v":36.907657486443355},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,S$13)*IF($D32=Shared,JGN_share,1))","v":37.830348923604426},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,T$13)*IF($D32=Shared,JGN_share,1))","v":38.776107646694527},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,U$13)*IF($D32=Shared,JGN_share,1))","v":39.74551033786188},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,V$13)*IF($D32=Shared,JGN_share,1))","v":40.739148096308419},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,W$13)*IF($D32=Shared,JGN_share,1))","v":41.757626798716117},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,X$13)*IF($D32=Shared,JGN_share,1))","v":42.801567468684006},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,Y$13)*IF($D32=Shared,JGN_share,1))","v":43.871606655401095},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,Z$13)*IF($D32=Shared,JGN_share,1))","v":44.968396821786108},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AA$13)*IF($D32=Shared,JGN_share,1))","v":46.092606742330744},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AB$13)*IF($D32=Shared,JGN_share,1))","v":47.244921910889005},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AC$13)*IF($D32=Shared,JGN_share,1))","v":48.426044958661215},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AD$13)*IF($D32=Shared,JGN_share,1))","v":49.636696082627736},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AE$13)*IF($D32=Shared,JGN_share,1))","v":50.877613484693413},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AF$13)*IF($D32=Shared,JGN_share,1))","v":52.149553821810734},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AG$13)*IF($D32=Shared,JGN_share,1))","v":53.453292667355988},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AH$13)*IF($D32=Shared,JGN_share,1))","v":54.789624984039875},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AI$13)*IF($D32=Shared,JGN_share,1))","v":56.159365608640854},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AJ$13)*IF($D32=Shared,JGN_share,1))","v":57.563349748856865},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AK$13)*IF($D32=Shared,JGN_share,1))","v":59.002433492578277},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AL$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AM$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AN$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AO$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AP$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AQ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AR$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AS$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AT$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AU$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AV$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AW$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AX$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AY$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AZ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BA$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BB$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BC$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BD$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BE$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BF$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BG$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BH$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BI$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BJ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BK$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BL$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BM$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BN$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BO$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BP$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BQ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BR$13)*IF($D32=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H81=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H81=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I81","v":"Ongoing"},null,{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,K$13)*IF($D33=Shared,JGN_share,1))","v":63.924964015963603},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,L$13)*IF($D33=Shared,JGN_share,1))","v":68.963135654483295},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,M$13)*IF($D33=Shared,JGN_share,1))","v":72.634607625600381},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,N$13)*IF($D33=Shared,JGN_share,1))","v":56.494737225226061},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,O$13)*IF($D33=Shared,JGN_share,1))","v":4.2017678613450107},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,P$13)*IF($D33=Shared,JGN_share,1))","v":4.3068120578786351},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,Q$13)*IF($D33=Shared,JGN_share,1))","v":4.4144823593255991},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,R$13)*IF($D33=Shared,JGN_share,1))","v":4.5248444183087377},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,S$13)*IF($D33=Shared,JGN_share,1))","v":4.637965528766455},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,T$13)*IF($D33=Shared,JGN_share,1))","v":4.7539146669856152},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,U$13)*IF($D33=Shared,JGN_share,1))","v":4.8727625336602545},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,V$13)*IF($D33=Shared,JGN_share,1))","v":4.9945815970017602},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,W$13)*IF($D33=Shared,JGN_share,1))","v":5.1194461369268023},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,X$13)*IF($D33=Shared,JGN_share,1))","v":5.2474322903499706},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,Y$13)*IF($D33=Shared,JGN_share,1))","v":5.3786180976087188},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,Z$13)*IF($D33=Shared,JGN_share,1))","v":5.5130835500489344},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AA$13)*IF($D33=Shared,JGN_share,1))","v":5.6509106388001564},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AB$13)*IF($D33=Shared,JGN_share,1))","v":5.7921834047701584},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AC$13)*IF($D33=Shared,JGN_share,1))","v":5.9369879898894116},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AD$13)*IF($D33=Shared,JGN_share,1))","v":6.0854126896366454},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AE$13)*IF($D33=Shared,JGN_share,1))","v":6.2375480068775593},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AF$13)*IF($D33=Shared,JGN_share,1))","v":6.3934867070494965},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AG$13)*IF($D33=Shared,JGN_share,1))","v":6.5533238747257316},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AH$13)*IF($D33=Shared,JGN_share,1))","v":6.7171569715938739},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AI$13)*IF($D33=Shared,JGN_share,1))","v":6.8850858958837184},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AJ$13)*IF($D33=Shared,JGN_share,1))","v":7.05721304328081},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AK$13)*IF($D33=Shared,JGN_share,1))","v":7.233643369362829},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AL$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AM$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AN$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AO$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AP$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AQ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AR$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AS$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AT$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AU$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AV$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AW$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AX$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AY$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AZ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BA$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BB$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BC$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BD$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BE$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BF$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BG$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BH$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BI$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BJ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BK$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BL$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BM$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BN$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BO$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BP$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BQ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BR$13)*IF($D33=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H82=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H82=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I82","v":"Ongoing"},null,{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,K$13)*IF($D34=Shared,JGN_share,1))","v":204.82039531787589},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,L$13)*IF($D34=Shared,JGN_share,1))","v":203.7095211764649},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,M$13)*IF($D34=Shared,JGN_share,1))","v":117.84679215695127},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,N$13)*IF($D34=Shared,JGN_share,1))","v":51.114826170028095},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,O$13)*IF($D34=Shared,JGN_share,1))","v":0.13945857330083211},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,P$13)*IF($D34=Shared,JGN_share,1))","v":0.13946387994365175},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,Q$13)*IF($D34=Shared,JGN_share,1))","v":0.14384252360022892},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,R$13)*IF($D34=Shared,JGN_share,1))","v":0.14823864103661571},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,S$13)*IF($D34=Shared,JGN_share,1))","v":0.15276466276757167},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,T$13)*IF($D34=Shared,JGN_share,1))","v":0.15718417726366571},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,U$13)*IF($D34=Shared,JGN_share,1))","v":0.16172918957033469},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,V$13)*IF($D34=Shared,JGN_share,1))","v":0.16640321238154732},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,W$13)*IF($D34=Shared,JGN_share,1))","v":0.17191137633498629},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,X$13)*IF($D34=Shared,JGN_share,1))","v":0.17716017394706446},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,Y$13)*IF($D34=Shared,JGN_share,1))","v":0.18228545581988115},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,Z$13)*IF($D34=Shared,JGN_share,1))","v":0.18755627667762176},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AA$13)*IF($D34=Shared,JGN_share,1))","v":0.19297671016836188},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AB$13)*IF($D34=Shared,JGN_share,1))","v":0.19870090560834452},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AC$13)*IF($D34=Shared,JGN_share,1))","v":0.20520554846174971},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AD$13)*IF($D34=Shared,JGN_share,1))","v":0.21206879021367264},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AE$13)*IF($D34=Shared,JGN_share,1))","v":0.21575557304502468},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AF$13)*IF($D34=Shared,JGN_share,1))","v":0.21634906236459084},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AG$13)*IF($D34=Shared,JGN_share,1))","v":0.22023076512851555},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AH$13)*IF($D34=Shared,JGN_share,1))","v":0.23025822138359658},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AI$13)*IF($D34=Shared,JGN_share,1))","v":0.24314502969517093},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AJ$13)*IF($D34=Shared,JGN_share,1))","v":0.24831007898799895},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AK$13)*IF($D34=Shared,JGN_share,1))","v":0.24365540697753593},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AL$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AM$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AN$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AO$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AP$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AQ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AR$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AS$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AT$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AU$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AV$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AW$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AX$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AY$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AZ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BA$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BB$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BC$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BD$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BE$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BF$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BG$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BH$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BI$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BJ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BK$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BL$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BM$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BN$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BO$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BP$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BQ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BR$13)*IF($D34=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H83=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H83=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I83","v":"Ongoing"},null,{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,K$13)*IF($D35=Shared,JGN_share,1))","v":47.406173557487421},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,L$13)*IF($D35=Shared,JGN_share,1))","v":49.353967516303918},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,M$13)*IF($D35=Shared,JGN_share,1))","v":34.994327085043352},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,N$13)*IF($D35=Shared,JGN_share,1))","v":18.622639888415446},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,O$13)*IF($D35=Shared,JGN_share,1))","v":5.8672071026398397E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,P$13)*IF($D35=Shared,JGN_share,1))","v":6.1733332830239691E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,Q$13)*IF($D35=Shared,JGN_share,1))","v":6.4946516408770402E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,R$13)*IF($D35=Shared,JGN_share,1))","v":6.8336401253875315E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,S$13)*IF($D35=Shared,JGN_share,1))","v":7.1892516139268794E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,T$13)*IF($D35=Shared,JGN_share,1))","v":7.5641117350736101E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,U$13)*IF($D35=Shared,JGN_share,1))","v":7.9591041403592244E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,V$13)*IF($D35=Shared,JGN_share,1))","v":8.3751482204234548E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,W$13)*IF($D35=Shared,JGN_share,1))","v":8.8111403077081527E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,X$13)*IF($D35=Shared,JGN_share,1))","v":9.2721440304945432E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,Y$13)*IF($D35=Shared,JGN_share,1))","v":9.755019807350232E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,Z$13)*IF($D35=Shared,JGN_share,1))","v":0.10262899860111427},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AA$13)*IF($D35=Shared,JGN_share,1))","v":0.10799172983476198},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AB$13)*IF($D35=Shared,JGN_share,1))","v":0.11362837966268184},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AC$13)*IF($D35=Shared,JGN_share,1))","v":0.11955104043648436},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AD$13)*IF($D35=Shared,JGN_share,1))","v":0.12579677000205347},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AE$13)*IF($D35=Shared,JGN_share,1))","v":0.13235536839134679},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AF$13)*IF($D35=Shared,JGN_share,1))","v":0.13926618610466887},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AG$13)*IF($D35=Shared,JGN_share,1))","v":0.14651893649500802},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AH$13)*IF($D35=Shared,JGN_share,1))","v":0.15415540536389602},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AI$13)*IF($D35=Shared,JGN_share,1))","v":0.16219294872440004},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AJ$13)*IF($D35=Shared,JGN_share,1))","v":0.1706780171471618},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AK$13)*IF($D35=Shared,JGN_share,1))","v":0.17957329533699862},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AL$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AM$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AN$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AO$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AP$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AQ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AR$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AS$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AT$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AU$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AV$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AW$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AX$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AY$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AZ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BA$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BB$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BC$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BD$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BE$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BF$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BG$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BH$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BI$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BJ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BK$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BL$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BM$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BN$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BO$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BP$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BQ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BR$13)*IF($D35=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H84=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H84=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I84","v":"[Select from list]"},null,{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,K$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,L$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,M$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,N$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,O$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,P$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,Q$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,R$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,S$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,T$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,U$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,V$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,W$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,X$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,Y$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,Z$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AA$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AB$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AC$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AD$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AE$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AF$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AG$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AH$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AI$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AJ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AK$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AL$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AM$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AN$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AO$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AP$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AQ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AR$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AS$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AT$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AU$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AV$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AW$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AX$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AY$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AZ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BA$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BB$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BC$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BD$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BE$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BF$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BG$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BH$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BI$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BJ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BK$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BL$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BM$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BN$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BO$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BP$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BQ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BR$13)*IF($D36=Shared,JGN_share,1))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&I38&\" \"&D30","v":"Total Ongoing Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Ongoing_Opex","v":"Ongoing"},null,{"$f":"SUMIF($I32:$I35,$I38,K32:K35)","v":855.09002978853755},898.1059864731651,827.06815721740941,590.45354617830696,38.672327506011435,39.637248996000181,40.63074211781592,41.64907694704258,42.692971631277729,43.762847608294543,44.859593102496063,45.983884387895962,47.13709571505499,48.318881373285983,49.530060406903196,50.771665647113771,52.044485821134025,53.349434600930188,54.687789537448857,56.05997433248011,57.46327243300734,58.898655777329495,60.373366243705242,61.891195582381236,63.449789482944148,65.039550888272842,66.659305564255632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&I39&\" \"&D30","v":"Total Project cost (one-off) Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Oneoff_Opex","v":"Project cost (one-off)"},null,{"$f":"SUMIF($I32:$I35,$I39,K32:K35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K41:BR41)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K39),ISERROR(K38)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L39),ISERROR(L38)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross capex by asset class","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT(INDIRECT(\"'Input|Costs&Benefits'!I\"&$I45),3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),INDIRECT(\"'Input|Costs&Benefits'!I\"&$I45),NA)","v":"JGN - MP Mains & Services, HP Services"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$111:$E$165,0)+ROW('Input|Costs&Benefits'!$E$111)-1","v":143},null,{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,K$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,L$14))","v":30679.488297121316},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,M$14))","v":29858.471151037556},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,N$14))","v":29130.215757109821},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,O$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,P$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,Q$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,R$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,S$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,T$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,U$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,V$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,W$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,X$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,Y$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,Z$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AA$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AB$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AC$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AD$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AE$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AF$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AG$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AH$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AI$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AJ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AK$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AL$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AM$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AN$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AO$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AP$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AQ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AR$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AS$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AT$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AU$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AV$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AW$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AX$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AY$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AZ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BA$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BB$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BC$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BD$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BE$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BF$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BG$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BH$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BI$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BJ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BK$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BL$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BM$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BN$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BO$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BP$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BQ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000",{"$f":"G45","v":"Real 2024"},"End-year",{"$f":"I45+1","v":144},null,{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,K$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,L$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,M$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,N$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,O$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,P$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,Q$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,R$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,S$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,T$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,U$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,V$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,W$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,X$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,Y$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,Z$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AA$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AB$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AC$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AD$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AE$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AF$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AG$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AH$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AI$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AJ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AK$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AL$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AM$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AN$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AO$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AP$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AQ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AR$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AS$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AT$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AU$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AV$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AW$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AX$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AY$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AZ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BA$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BB$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BC$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BD$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BE$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BF$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BG$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BH$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BI$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BJ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BK$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BL$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BM$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BN$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BO$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BP$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BQ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",145,null,{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,K$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,L$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,M$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,N$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,O$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,P$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,Q$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,R$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,S$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,T$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,U$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,V$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,W$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,X$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,Y$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,Z$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AA$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AB$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AC$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AD$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AE$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AF$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AG$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AH$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AI$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AJ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AK$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AL$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AM$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AN$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AO$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AP$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AQ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AR$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AS$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AT$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AU$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AV$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AW$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AX$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AY$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AZ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BA$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BB$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BC$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BD$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BE$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BF$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BG$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BH$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BI$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BJ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BK$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BL$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BM$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BN$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BO$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BP$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BQ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",146,null,{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,K$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,L$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,M$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,N$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,O$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,P$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,Q$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,R$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,S$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,T$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,U$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,V$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,W$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,X$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,Y$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,Z$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AA$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AB$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AC$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AD$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AE$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AF$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AG$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AH$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AI$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AJ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AK$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AL$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AM$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AN$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AO$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AP$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AQ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AR$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AS$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AT$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AU$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AV$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AW$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AX$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AY$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AZ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BA$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BB$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BC$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BD$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BE$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BF$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BG$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BH$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BI$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BJ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BK$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BL$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BM$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BN$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BO$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BP$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BQ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",147,null,{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,K$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,L$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,M$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,N$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,O$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,P$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,Q$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,R$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,S$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,T$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,U$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,V$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,W$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,X$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,Y$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,Z$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AA$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AB$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AC$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AD$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AE$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AF$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AG$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AH$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AI$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AJ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AK$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AL$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AM$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AN$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AO$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AP$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AQ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AR$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AS$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AT$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AU$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AV$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AW$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AX$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AY$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AZ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BA$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BB$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BC$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BD$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BE$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BF$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BG$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BH$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BI$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BJ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BK$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BL$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BM$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BN$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BO$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BP$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BQ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",148,null,{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,K$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,L$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,M$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,N$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,O$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,P$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,Q$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,R$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,S$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,T$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,U$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,V$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,W$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,X$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,Y$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,Z$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AA$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AB$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AC$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AD$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AE$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AF$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AG$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AH$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AI$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AJ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AK$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AL$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AM$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AN$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AO$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AP$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AQ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AR$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AS$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AT$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AU$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AV$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AW$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AX$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AY$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AZ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BA$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BB$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BC$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BD$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BE$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BF$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BG$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BH$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BI$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BJ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BK$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BL$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BM$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BN$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BO$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BP$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BQ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",149,null,{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,K$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,L$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,M$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,N$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,O$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,P$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,Q$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,R$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,S$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,T$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,U$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,V$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,W$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,X$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,Y$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,Z$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AA$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AB$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AC$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AD$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AE$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AF$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AG$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AH$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AI$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AJ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AK$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AL$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AM$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AN$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AO$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AP$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AQ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AR$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AS$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AT$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AU$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AV$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AW$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AX$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AY$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AZ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BA$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BB$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BC$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BD$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BE$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BF$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BG$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BH$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BI$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BJ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BK$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BL$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BM$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BN$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BO$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BP$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BQ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D43","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K45:K51)","v":0},30679.488297121316,29858.471151037556,29130.215757109821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ45:AQ51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D43","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K53*K$13","v":0},31136.28,31136.28,31136.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ53*AQ$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K56:BR56)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K54),ISERROR(K53)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ISERROR(AQ54),ISERROR(AQ53)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capital Contribution","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D45","v":"JGN - MP Mains & Services, HP Services"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$171:$E$225,0)+ROW('Input|Costs&Benefits'!$E$171)-1","v":203},null,{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,K$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,L$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,M$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,N$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,O$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,P$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,Q$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,R$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,S$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,T$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,U$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,V$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,W$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,X$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,Y$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,Z$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AA$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AB$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AC$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AD$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AE$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AF$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AG$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AH$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AI$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AJ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AK$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AL$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AM$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AN$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AO$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AP$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AQ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AR$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AS$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AT$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AU$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AV$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AW$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AX$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AY$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AZ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BA$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BB$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BC$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BD$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BE$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BF$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BG$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BH$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BI$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BJ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BK$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BL$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BM$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BN$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BO$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BP$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BQ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000",{"$f":"G60","v":"Real 2024"},"End-year",{"$f":"I60+1","v":204},null,{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,K$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,L$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,M$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,N$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,O$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,P$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,Q$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,R$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,S$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,T$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,U$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,V$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,W$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,X$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,Y$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,Z$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AA$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AB$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AC$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AD$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AE$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AF$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AG$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AH$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AI$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AJ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AK$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AL$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AM$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AN$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AO$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AP$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AQ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AR$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AS$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AT$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AU$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AV$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AW$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AX$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AY$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AZ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BA$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BB$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BC$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BD$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BE$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BF$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BG$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BH$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BI$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BJ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BK$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BL$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BM$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BN$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BO$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BP$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BQ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",205,null,{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,K$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,L$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,M$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,N$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,O$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,P$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,Q$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,R$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,S$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,T$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,U$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,V$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,W$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,X$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,Y$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,Z$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AA$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AB$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AC$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AD$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AE$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AF$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AG$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AH$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AI$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AJ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AK$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AL$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AM$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AN$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AO$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AP$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AQ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AR$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AS$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AT$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AU$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AV$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AW$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AX$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AY$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AZ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BA$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BB$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BC$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BD$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BE$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BF$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BG$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BH$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BI$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BJ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BK$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BL$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BM$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BN$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BO$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BP$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BQ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",206,null,{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,K$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,L$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,M$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,N$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,O$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,P$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,Q$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,R$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,S$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,T$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,U$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,V$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,W$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,X$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,Y$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,Z$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AA$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AB$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AC$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AD$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AE$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AF$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AG$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AH$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AI$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AJ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AK$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AL$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AM$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AN$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AO$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AP$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AQ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AR$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AS$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AT$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AU$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AV$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AW$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AX$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AY$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AZ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BA$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BB$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BC$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BD$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BE$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BF$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BG$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BH$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BI$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BJ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BK$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BL$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BM$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BN$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BO$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BP$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BQ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",207,null,{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,K$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,L$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,M$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,N$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,O$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,P$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,Q$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,R$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,S$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,T$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,U$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,V$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,W$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,X$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,Y$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,Z$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AA$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AB$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AC$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AD$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AE$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AF$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AG$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AH$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AI$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AJ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AK$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AL$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AM$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AN$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AO$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AP$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AQ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AR$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AS$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AT$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AU$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AV$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AW$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AX$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AY$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AZ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BA$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BB$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BC$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BD$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BE$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BF$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BG$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BH$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BI$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BJ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BK$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BL$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BM$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BN$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BO$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BP$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BQ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",208,null,{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,K$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,L$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,M$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,N$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,O$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,P$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,Q$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,R$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,S$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,T$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,U$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,V$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,W$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,X$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,Y$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,Z$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AA$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AB$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AC$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AD$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AE$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AF$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AG$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AH$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AI$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AJ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AK$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AL$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AM$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AN$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AO$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AP$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AQ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AR$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AS$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AT$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AU$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AV$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AW$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AX$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AY$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AZ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BA$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BB$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BC$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BD$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BE$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BF$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BG$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BH$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BI$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BJ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BK$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BL$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BM$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BN$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BO$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BP$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BQ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",209,null,{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,K$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,L$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,M$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,N$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,O$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,P$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,Q$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,R$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,S$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,T$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,U$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,V$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,W$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,X$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,Y$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,Z$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AA$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AB$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AC$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AD$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AE$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AF$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AG$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AH$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AI$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AJ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AK$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AL$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AM$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AN$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AO$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AP$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AQ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AR$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AS$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AT$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AU$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AV$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AW$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AX$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AY$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AZ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BA$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BB$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BC$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BD$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BE$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BF$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BG$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BH$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BI$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BJ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BK$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BL$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BM$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BN$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BO$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BP$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BQ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D58","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K60:K66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ60:AQ66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D58","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K68*K$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ68*AQ$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K71:BR71)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K69),ISERROR(K68)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ISERROR(AQ69),ISERROR(AQ68)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net capex by asset class","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D45","v":"JGN - MP Mains & Services, HP Services"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K45-K60","v":0},30679.488297121316,29858.471151037556,29130.215757109821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ45-AQ60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000",{"$f":"G75","v":"Real 2024"},"End-year",null,null,{"$f":"K46-K61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ46-AQ61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K47-K62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ47-AQ62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K48-K63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ48-AQ63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K49-K64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ49-AQ64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K50-K65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ50-AQ65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K51-K66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ51-AQ66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Total \"&D73","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K75:K81)","v":0},30679.488297121316,29858.471151037556,29130.215757109821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ75:AQ81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D73","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K83*K$13","v":0},31136.28,31136.28,31136.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ83*AQ$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K86:BR86)<>0,1,0)","v":0},null,null,"Check - total matches above",null,null,null,null,null,null,{"$f":"IF(ROUND(K54-K69-K84,6)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(AQ54-AQ69-AQ84,6)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Forecast Economic Benefit - JGN"]
[]
[null,null,null,{"$f":"C88","v":"Forecast Economic Benefit - JGN"},"Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D103","v":"Costs at asset failure"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K92:BR92,$K$19:$BR$19)","v":0},{"$f":"-K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D116","v":"Energy Reliability (Value of unserved energy)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K93:BR93,$K$19:$BR$19)","v":-2.0365319545506092E-34},{"$f":"-K123","v":-1.0114324340616507E-35},-1.0417754070835004E-35,-1.0678197922605874E-35,-1.0945152870671018E-35,-1.1218781692437792E-35,-1.1499251234748734E-35,-1.178673251561745E-35,-1.2081400828507878E-35,-1.2383435849220572E-35,-1.2693021745451085E-35,-1.3010347289087358E-35,-1.3335605971314542E-35,-1.3668996120597399E-35,-1.4010721023612331E-35,-1.4360989049202634E-35,-1.4720013775432691E-35,-1.5088014119818508E-35,-1.5465214472813966E-35,-1.5851844834634311E-35,-1.6248140955500165E-35,-1.6654344479387665E-35,-1.7070703091372355E-35,-1.7497470668656654E-35,-1.7934907435373069E-35,-1.8383280121257391E-35,-1.8842862124288818E-35,-1.9313933677396039E-35,-1.979678201933093E-35,0,0,0,0,{"$f":"-AQ123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D129","v":"Energy losses (UAG)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K94:BR94,$K$19:$BR$19)","v":0},{"$f":"-K134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Lookup!$G$141","v":"Other Economic Benefits"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K95:BR95,$K$19:$BR$19)","v":-842.33492217568744},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))*K$13)\n*(1+K$12)^CF_End_Yr*($D$4<>NA)","v":-271.89461032923924},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))*L$13)\n*(1+L$12)^CF_End_Yr*($D$4<>NA)","v":-303.19007377640196},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))*M$13)\n*(1+M$12)^CF_End_Yr*($D$4<>NA)","v":-222.2007451197031},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))*N$13)\n*(1+N$12)^CF_End_Yr*($D$4<>NA)","v":-119.99090239798173},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))*O$13)\n*(1+O$12)^CF_End_Yr*($D$4<>NA)","v":-0.39205774287076961},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))*P$13)\n*(1+P$12)^CF_End_Yr*($D$4<>NA)","v":-0.43144122125752238},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))*Q$13)\n*(1+Q$12)^CF_End_Yr*($D$4<>NA)","v":-0.49383034079349958},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))*R$13)\n*(1+R$12)^CF_End_Yr*($D$4<>NA)","v":-0.55355135895688645},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))*S$13)\n*(1+S$12)^CF_End_Yr*($D$4<>NA)","v":-0.62151116060966372},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))*T$13)\n*(1+T$12)^CF_End_Yr*($D$4<>NA)","v":-0.69820402577371354},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))*U$13)\n*(1+U$12)^CF_End_Yr*($D$4<>NA)","v":-0.77828353333632561},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))*V$13)\n*(1+V$12)^CF_End_Yr*($D$4<>NA)","v":-0.86186959346709335},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))*W$13)\n*(1+W$12)^CF_End_Yr*($D$4<>NA)","v":-0.95528724851519087},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))*X$13)\n*(1+X$12)^CF_End_Yr*($D$4<>NA)","v":-1.0527516035372857},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))*Y$13)\n*(1+Y$12)^CF_End_Yr*($D$4<>NA)","v":-1.1609416135546953},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))*Z$13)\n*(1+Z$12)^CF_End_Yr*($D$4<>NA)","v":-1.2738157717384824},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))*AA$13)\n*(1+AA$12)^CF_End_Yr*($D$4<>NA)","v":-1.3983380018540468},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))*AB$13)\n*(1+AB$12)^CF_End_Yr*($D$4<>NA)","v":-1.5352120079042242},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))*AC$13)\n*(1+AC$12)^CF_End_Yr*($D$4<>NA)","v":-1.6851505972740779},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))*AD$13)\n*(1+AD$12)^CF_End_Yr*($D$4<>NA)","v":-1.8415274382569164},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))*AE$13)\n*(1+AE$12)^CF_End_Yr*($D$4<>NA)","v":-2.0196541808914197},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))*AF$13)\n*(1+AF$12)^CF_End_Yr*($D$4<>NA)","v":-2.2131506295747401},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))*AG$13)\n*(1+AG$12)^CF_End_Yr*($D$4<>NA)","v":-2.4228909973895254},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))*AH$13)\n*(1+AH$12)^CF_End_Yr*($D$4<>NA)","v":-2.6497349631480995},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))*AI$13)\n*(1+AI$12)^CF_End_Yr*($D$4<>NA)","v":-2.9029186097982325},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))*AJ$13)\n*(1+AJ$12)^CF_End_Yr*($D$4<>NA)","v":-3.1754813911337414},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))*AK$13)\n*(1+AK$12)^CF_End_Yr*($D$4<>NA)","v":-3.4859679474209901},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))*AL$13)\n*(1+AL$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))*AM$13)\n*(1+AM$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))*AN$13)\n*(1+AN$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))*AO$13)\n*(1+AO$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))*AP$13)\n*(1+AP$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))*AQ$13)\n*(1+AQ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))*AR$13)\n*(1+AR$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))*AS$13)\n*(1+AS$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))*AT$13)\n*(1+AT$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))*AU$13)\n*(1+AU$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))*AV$13)\n*(1+AV$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))*AW$13)\n*(1+AW$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))*AX$13)\n*(1+AX$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))*AY$13)\n*(1+AY$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))*AZ$13)\n*(1+AZ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))*BA$13)\n*(1+BA$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))*BB$13)\n*(1+BB$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))*BC$13)\n*(1+BC$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))*BD$13)\n*(1+BD$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))*BE$13)\n*(1+BE$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))*BF$13)\n*(1+BF$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))*BG$13)\n*(1+BG$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))*BH$13)\n*(1+BH$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))*BI$13)\n*(1+BI$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))*BJ$13)\n*(1+BJ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))*BK$13)\n*(1+BK$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))*BL$13)\n*(1+BL$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))*BM$13)\n*(1+BM$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))*BN$13)\n*(1+BN$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))*BO$13)\n*(1+BO$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))*BP$13)\n*(1+BP$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))*BQ$13)\n*(1+BQ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))*BR$13)\n*(1+BR$12)^CF_End_Yr*($D$4<>NA)","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D91","v":"Total "},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J92:J95)","v":-842.33492217568744},-271.89461032923924,-303.19007377640196,-222.2007451197031,-119.99090239798173,-0.39205774287076961,-0.43144122125752238,-0.49383034079349958,-0.55355135895688645,-0.62151116060966372,-0.69820402577371354,-0.77828353333632561,-0.86186959346709335,-0.95528724851519087,-1.0527516035372857,-1.1609416135546953,-1.2738157717384824,-1.3983380018540468,-1.5352120079042242,-1.6851505972740779,-1.8415274382569164,-2.0196541808914197,-2.2131506295747401,-2.4228909973895254,-2.6497349631480995,-2.9029186097982325,-3.1754813911337414,-3.4859679474209901,-1.979678201933093E-35,0,0,0,{"$f":"SUM(AP92:AP95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(J99:BR99)<>0,1,0)","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$DF$19,K97:DF97)-J97,6)=0,0,1)","v":0}]
[]
[null,null,null,"Costs at asset failure"]
[]
[null,null,null,"Costs at asset failure","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D239","v":"Cost at Asset Failure"},"Input|Costs&Benefits",{"$f":"thousands","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$239:$E$245,0)+ROW('Input|Costs&Benefits'!$E$239)-1","v":243},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+K$12)^CF_End_Yr,K$13*(1+K$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+L$12)^CF_End_Yr,L$13*(1+L$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+M$12)^CF_End_Yr,M$13*(1+M$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+N$12)^CF_End_Yr,N$13*(1+N$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+O$12)^CF_End_Yr,O$13*(1+O$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+P$12)^CF_End_Yr,P$13*(1+P$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+Q$12)^CF_End_Yr,Q$13*(1+Q$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+R$12)^CF_End_Yr,R$13*(1+R$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+S$12)^CF_End_Yr,S$13*(1+S$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+T$12)^CF_End_Yr,T$13*(1+T$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+U$12)^CF_End_Yr,U$13*(1+U$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+V$12)^CF_End_Yr,V$13*(1+V$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+W$12)^CF_End_Yr,W$13*(1+W$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+X$12)^CF_End_Yr,X$13*(1+X$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+Y$12)^CF_End_Yr,Y$13*(1+Y$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+Z$12)^CF_End_Yr,Z$13*(1+Z$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AA$12)^CF_End_Yr,AA$13*(1+AA$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AB$12)^CF_End_Yr,AB$13*(1+AB$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AC$12)^CF_End_Yr,AC$13*(1+AC$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AD$12)^CF_End_Yr,AD$13*(1+AD$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AE$12)^CF_End_Yr,AE$13*(1+AE$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AF$12)^CF_End_Yr,AF$13*(1+AF$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AG$12)^CF_End_Yr,AG$13*(1+AG$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AH$12)^CF_End_Yr,AH$13*(1+AH$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AI$12)^CF_End_Yr,AI$13*(1+AI$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AJ$12)^CF_End_Yr,AJ$13*(1+AJ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AK$12)^CF_End_Yr,AK$13*(1+AK$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AL$12)^CF_End_Yr,AL$13*(1+AL$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AM$12)^CF_End_Yr,AM$13*(1+AM$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AN$12)^CF_End_Yr,AN$13*(1+AN$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AO$12)^CF_End_Yr,AO$13*(1+AO$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AP$12)^CF_End_Yr,AP$13*(1+AP$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AQ$12)^CF_End_Yr,AQ$13*(1+AQ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AR$12)^CF_End_Yr,AR$13*(1+AR$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AS$12)^CF_End_Yr,AS$13*(1+AS$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AT$12)^CF_End_Yr,AT$13*(1+AT$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AU$12)^CF_End_Yr,AU$13*(1+AU$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AV$12)^CF_End_Yr,AV$13*(1+AV$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AW$12)^CF_End_Yr,AW$13*(1+AW$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AX$12)^CF_End_Yr,AX$13*(1+AX$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AY$12)^CF_End_Yr,AY$13*(1+AY$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AZ$12)^CF_End_Yr,AZ$13*(1+AZ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BA$12)^CF_End_Yr,BA$13*(1+BA$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BB$12)^CF_End_Yr,BB$13*(1+BB$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BC$12)^CF_End_Yr,BC$13*(1+BC$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BD$12)^CF_End_Yr,BD$13*(1+BD$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BE$12)^CF_End_Yr,BE$13*(1+BE$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BF$12)^CF_End_Yr,BF$13*(1+BF$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BG$12)^CF_End_Yr,BG$13*(1+BG$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BH$12)^CF_End_Yr,BH$13*(1+BH$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BI$12)^CF_End_Yr,BI$13*(1+BI$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BJ$12)^CF_End_Yr,BJ$13*(1+BJ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BK$12)^CF_End_Yr,BK$13*(1+BK$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BL$12)^CF_End_Yr,BL$13*(1+BL$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BM$12)^CF_End_Yr,BM$13*(1+BM$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BN$12)^CF_End_Yr,BN$13*(1+BN$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BO$12)^CF_End_Yr,BO$13*(1+BO$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BP$12)^CF_End_Yr,BP$13*(1+BP$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BQ$12)^CF_End_Yr,BQ$13*(1+BQ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BR$12)^CF_End_Yr,BR$13*(1+BR$12)^CF_End_Yr)*($D$4<>NA)","v":0}]
[null,null,null,"Probability of Failure","Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},"n/a",{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$247:$E$253,0)+ROW('Input|Costs&Benefits'!$E$247)-1","v":251},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,"Cumulative Probability of No Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,1,{"$f":"J107*(1-K106)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AP107*(1-AQ106)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Cumulative Probability of Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"J107*K106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP107*AQ106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D103","v":"Costs at asset failure"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K105*K108/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ105*AQ108/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K112:BR112)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K110),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(AQ110),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy reliability"]
[]
[null,null,null,"Energy Reliability (Value of unserved energy)","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!$D$87","v":"Contracted gas price"},"Calc|Option 1",{"$f":"'Model Assumptions'!$F$87","v":"$/GJ"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Calc|Option 1'!K118*($D$4<>NA)","v":20.228648681233011},{"$f":"'Calc|Option 1'!L118*($D$4<>NA)","v":20.835508141670005},{"$f":"'Calc|Option 1'!M118*($D$4<>NA)","v":21.356395845211747},{"$f":"'Calc|Option 1'!N118*($D$4<>NA)","v":21.890305741342036},{"$f":"'Calc|Option 1'!O118*($D$4<>NA)","v":22.437563384875581},{"$f":"'Calc|Option 1'!P118*($D$4<>NA)","v":22.998502469497467},{"$f":"'Calc|Option 1'!Q118*($D$4<>NA)","v":23.573465031234893},{"$f":"'Calc|Option 1'!R118*($D$4<>NA)","v":24.162801657015756},{"$f":"'Calc|Option 1'!S118*($D$4<>NA)","v":24.766871698441143},{"$f":"'Calc|Option 1'!T118*($D$4<>NA)","v":25.386043490902168},{"$f":"'Calc|Option 1'!U118*($D$4<>NA)","v":26.020694578174712},{"$f":"'Calc|Option 1'!V118*($D$4<>NA)","v":26.671211942629078},{"$f":"'Calc|Option 1'!W118*($D$4<>NA)","v":27.337992241194797},{"$f":"'Calc|Option 1'!X118*($D$4<>NA)","v":28.021442047224657},{"$f":"'Calc|Option 1'!Y118*($D$4<>NA)","v":28.721978098405266},{"$f":"'Calc|Option 1'!Z118*($D$4<>NA)","v":29.440027550865384},{"$f":"'Calc|Option 1'!AA118*($D$4<>NA)","v":30.176028239637013},{"$f":"'Calc|Option 1'!AB118*($D$4<>NA)","v":30.930428945627931},{"$f":"'Calc|Option 1'!AC118*($D$4<>NA)","v":31.70368966926862},{"$f":"'Calc|Option 1'!AD118*($D$4<>NA)","v":32.496281911000331},{"$f":"'Calc|Option 1'!AE118*($D$4<>NA)","v":33.308688958775328},{"$f":"'Calc|Option 1'!AF118*($D$4<>NA)","v":34.141406182744703},{"$f":"'Calc|Option 1'!AG118*($D$4<>NA)","v":34.994941337313307},{"$f":"'Calc|Option 1'!AH118*($D$4<>NA)","v":35.869814870746133},{"$f":"'Calc|Option 1'!AI118*($D$4<>NA)","v":36.766560242514778},{"$f":"'Calc|Option 1'!AJ118*($D$4<>NA)","v":37.685724248577635},{"$f":"'Calc|Option 1'!AK118*($D$4<>NA)","v":38.627867354792073},{"$f":"'Calc|Option 1'!AL118*($D$4<>NA)","v":39.59356403866186},{"$f":"'Calc|Option 1'!AM118*($D$4<>NA)","v":40.583403139628402},{"$f":"'Calc|Option 1'!AN118*($D$4<>NA)","v":41.597988218119099},{"$f":"'Calc|Option 1'!AO118*($D$4<>NA)","v":42.637937923572061},{"$f":"'Calc|Option 1'!AP118*($D$4<>NA)","v":43.703886371661348},{"$f":"'Calc|Option 1'!AQ118*($D$4<>NA)","v":44.796483530952877},{"$f":"'Calc|Option 1'!AR118*($D$4<>NA)","v":45.916395619226691},{"$f":"'Calc|Option 1'!AS118*($D$4<>NA)","v":47.064305509707346},{"$f":"'Calc|Option 1'!AT118*($D$4<>NA)","v":48.240913147450016},{"$f":"'Calc|Option 1'!AU118*($D$4<>NA)","v":49.446935976136245},{"$f":"'Calc|Option 1'!AV118*($D$4<>NA)","v":50.683109375539644},{"$f":"'Calc|Option 1'!AW118*($D$4<>NA)","v":51.950187109928116},{"$f":"'Calc|Option 1'!AX118*($D$4<>NA)","v":53.248941787676308},{"$f":"'Calc|Option 1'!AY118*($D$4<>NA)","v":54.580165332368203},{"$f":"'Calc|Option 1'!AZ118*($D$4<>NA)","v":55.944669465677386},{"$f":"'Calc|Option 1'!BA118*($D$4<>NA)","v":57.343286202319298},{"$f":"'Calc|Option 1'!BB118*($D$4<>NA)","v":58.776868357377261},{"$f":"'Calc|Option 1'!BC118*($D$4<>NA)","v":60.24629006631168},{"$f":"'Calc|Option 1'!BD118*($D$4<>NA)","v":61.752447317969448},{"$f":"'Calc|Option 1'!BE118*($D$4<>NA)","v":63.296258500918661},{"$f":"'Calc|Option 1'!BF118*($D$4<>NA)","v":64.878664963441622},{"$f":"'Calc|Option 1'!BG118*($D$4<>NA)","v":66.50063158752765},{"$f":"'Calc|Option 1'!BH118*($D$4<>NA)","v":68.163147377215807},{"$f":"'Calc|Option 1'!BI118*($D$4<>NA)","v":69.867226061646193},{"$f":"'Calc|Option 1'!BJ118*($D$4<>NA)","v":71.613906713187333},{"$f":"'Calc|Option 1'!BK118*($D$4<>NA)","v":73.404254381016997},{"$f":"'Calc|Option 1'!BL118*($D$4<>NA)","v":75.239360740542395},{"$f":"'Calc|Option 1'!BM118*($D$4<>NA)","v":77.120344759055925},{"$f":"'Calc|Option 1'!BN118*($D$4<>NA)","v":79.048353378032289},{"$f":"'Calc|Option 1'!BO118*($D$4<>NA)","v":81.02456221248309},{"$f":"'Calc|Option 1'!BP118*($D$4<>NA)","v":83.050176267795138},{"$f":"'Calc|Option 1'!BQ118*($D$4<>NA)","v":85.126430674489981},{"$f":"'Calc|Option 1'!BR118*($D$4<>NA)","v":87.254591441352218}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D285","v":"Probability of Failure (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},"n/a",{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$285:$E$311,0)+ROW('Input|Costs&Benefits'!$E$285)-1","v":301},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D286","v":"Duration of Failure (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"I119+1","v":302},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D287","v":"Energy at risk"},"Input|Costs&Benefits",{"$f":"TJ","v":"TJ"},"n/a","n/a",{"$f":"I120+1","v":303},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D116","v":"Energy Reliability (Value of unserved energy)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"PRODUCT(K118:K121)/IF(dollar_unit=millions,10^3,1)","v":1.0114324340616507E-35},1.0417754070835004E-35,1.0678197922605874E-35,1.0945152870671018E-35,1.1218781692437792E-35,1.1499251234748734E-35,1.178673251561745E-35,1.2081400828507878E-35,1.2383435849220572E-35,1.2693021745451085E-35,1.3010347289087358E-35,1.3335605971314542E-35,1.3668996120597399E-35,1.4010721023612331E-35,1.4360989049202634E-35,1.4720013775432691E-35,1.5088014119818508E-35,1.5465214472813966E-35,1.5851844834634311E-35,1.6248140955500165E-35,1.6654344479387665E-35,1.7070703091372355E-35,1.7497470668656654E-35,1.7934907435373069E-35,1.8383280121257391E-35,1.8842862124288818E-35,1.9313933677396039E-35,1.979678201933093E-35,0,0,0,0,{"$f":"PRODUCT(AQ118:AQ121)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K125:BR125)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K123),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(AQ123),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy losses (UAG)"]
[]
[null,null,null,"Energy losses (UAG)","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$377","v":"Gas Consumption"},"Calc|Option 1",{"$f":"TJ","v":"TJ"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"'Calc|Option 1'!K131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!L131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!M131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!N131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!O131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!P131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Q131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!R131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!S131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!T131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!U131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!V131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!W131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!X131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Y131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Z131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AA131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AB131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AC131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AD131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AE131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AF131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AG131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AH131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AI131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AJ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AK131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AL131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AM131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AN131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AO131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AP131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AQ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AR131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AS131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AT131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AU131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AV131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AW131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AX131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AY131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AZ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BA131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BB131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BC131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BD131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BE131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BF131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BG131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BH131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BI131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BJ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BK131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BL131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BM131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BN131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BO131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BP131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BQ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BR131*($D$4<>NA)","v":0}]
[null,null,null,"Unaccounted for Gas (%)","Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$379:$E$385,0)+ROW('Input|Costs&Benefits'!$E$379)-1","v":383},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D129","v":"Energy losses (UAG)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K118*K131*K132/(1-K132)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ118*AQ131*AQ132/(1-AQ132)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K136:BR136)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K134),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(AQ134),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Summary of Cashflow - JGN"]
[]
[null,null,null,"NPV"]
[]
[null,null,null,"Summary of Cashflow - JGN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K144:BR144,$K$19:$BR$19)","v":-3445.4689272432238},{"$f":"-K38*(1+K$12)^CF_End_Yr","v":-869.92541209594151},-911.47802706763321,-837.34268976332282,-597.7886540821944,-39.152747510238839,-40.129656062196567,-41.135491186693898,-42.166476623073336,-43.223339440362672,-44.306506311787672,-45.41687649601797,-46.555134668308781,-47.722672151310967,-48.919138939630002,-50.145364252433801,-51.402393751622789,-52.691025962642591,-54.012185907856939,-55.367167009019049,-56.756398231497087,-58.17712927498031,-59.630344151998294,-61.12337470547974,-62.660059789964926,-64.238015847827029,-65.847526599272783,-67.487403222872047,0,0,0,0,0,{"$f":"-AQ38*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K145:BR145,$K$19:$BR$19)","v":0},{"$f":"-K39*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ39*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K146:BR146,$K$19:$BR$19)","v":-82289.297917658987},{"$f":"-K84*(1+K$12)^CF_End_Yr","v":0},-31599.872946034957,-31523.080917707895,-31523.080917707895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ84*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast Economic Benefit","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K147:BR147,$K$19:$BR$19)","v":-842.33492217568744},{"$f":"K97","v":-271.89461032923924},-303.19007377640196,-222.2007451197031,-119.99090239798173,-0.39205774287076961,-0.43144122125752238,-0.49383034079349958,-0.55355135895688645,-0.62151116060966372,-0.69820402577371354,-0.77828353333632561,-0.86186959346709335,-0.95528724851519087,-1.0527516035372857,-1.1609416135546953,-1.2738157717384824,-1.3983380018540468,-1.5352120079042242,-1.6851505972740779,-1.8415274382569164,-2.0196541808914197,-2.2131506295747401,-2.4228909973895254,-2.6497349631480995,-2.9029186097982325,-3.1754813911337414,-3.4859679474209901,-1.979678201933093E-35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Cashflow - JGN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J144:J147)","v":-86577.101767077911},-1141.8200224251807,-32814.541046878992,-32582.624352590919,-32240.86047418807,-39.544805253109608,-40.561097283454089,-41.629321527487399,-42.720027982030224,-43.844850600972336,-45.004710337561384,-46.195160029354298,-47.417004261775872,-48.677959399826157,-49.971890543167291,-51.306305865988499,-52.676209523361273,-54.089363964496641,-55.547397915761159,-57.05231760629313,-58.597925669754005,-60.196783455871731,-61.843494781573035,-63.546265702869263,-65.309794753113025,-67.140934457625264,-69.023007990406526,-70.973371170293035,-1.979678201933093E-35,0,0,0,{"$f":"SUM(AP144:AP147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J151","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$BR$19,K149:BR149)-J149,6)=0,0,1)","v":0}]
[]
[null,null,null,"Incremental Cashflow","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Incremental forecast opex (ongoing)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K155:BR155,$K$19:$BR$19)","v":17700.002151133322},{"$f":"IF($D$4<>NA,K144-'Calc|Option 1'!K144,0)","v":0},{"$f":"IF($D$4<>NA,L144-'Calc|Option 1'!L144,0)","v":0},{"$f":"IF($D$4<>NA,M144-'Calc|Option 1'!M144,0)","v":89.161090103268066},{"$f":"IF($D$4<>NA,N144-'Calc|Option 1'!N144,0)","v":349.55739171230744},{"$f":"IF($D$4<>NA,O144-'Calc|Option 1'!O144,0)","v":940.48235185611929},{"$f":"IF($D$4<>NA,P144-'Calc|Option 1'!P144,0)","v":987.3901156668469},{"$f":"IF($D$4<>NA,Q144-'Calc|Option 1'!Q144,0)","v":1040.6025267216824},{"$f":"IF($D$4<>NA,R144-'Calc|Option 1'!R144,0)","v":1095.798090612358},{"$f":"IF($D$4<>NA,S144-'Calc|Option 1'!S144,0)","v":1153.1408094098999},{"$f":"IF($D$4<>NA,T144-'Calc|Option 1'!T144,0)","v":1212.4809365401568},{"$f":"IF($D$4<>NA,U144-'Calc|Option 1'!U144,0)","v":1274.1268538489207},{"$f":"IF($D$4<>NA,V144-'Calc|Option 1'!V144,0)","v":1338.158250686357},{"$f":"IF($D$4<>NA,W144-'Calc|Option 1'!W144,0)","v":1405.3460860389562},{"$f":"IF($D$4<>NA,X144-'Calc|Option 1'!X144,0)","v":1474.7067051966148},{"$f":"IF($D$4<>NA,Y144-'Calc|Option 1'!Y144,0)","v":1546.4191073165844},{"$f":"IF($D$4<>NA,Z144-'Calc|Option 1'!Z144,0)","v":1620.8627530515032},{"$f":"IF($D$4<>NA,AA144-'Calc|Option 1'!AA144,0)","v":1698.1540665706839},{"$f":"IF($D$4<>NA,AB144-'Calc|Option 1'!AB144,0)","v":1778.5193036637554},{"$f":"IF($D$4<>NA,AC144-'Calc|Option 1'!AC144,0)","v":1862.535811183662},{"$f":"IF($D$4<>NA,AD144-'Calc|Option 1'!AD144,0)","v":1949.8999932825466},{"$f":"IF($D$4<>NA,AE144-'Calc|Option 1'!AE144,0)","v":2037.1143961270541},{"$f":"IF($D$4<>NA,AF144-'Calc|Option 1'!AF144,0)","v":2124.3939418430018},{"$f":"IF($D$4<>NA,AG144-'Calc|Option 1'!AG144,0)","v":2218.2763911182042},{"$f":"IF($D$4<>NA,AH144-'Calc|Option 1'!AH144,0)","v":2321.7909130997473},{"$f":"IF($D$4<>NA,AI144-'Calc|Option 1'!AI144,0)","v":2431.7309279511483},{"$f":"IF($D$4<>NA,AJ144-'Calc|Option 1'!AJ144,0)","v":2537.5444328556487},{"$f":"IF($D$4<>NA,AK144-'Calc|Option 1'!AK144,0)","v":2637.1778365670443},{"$f":"IF($D$4<>NA,AL144-'Calc|Option 1'!AL144,0)","v":0},{"$f":"IF($D$4<>NA,AM144-'Calc|Option 1'!AM144,0)","v":0},{"$f":"IF($D$4<>NA,AN144-'Calc|Option 1'!AN144,0)","v":0},{"$f":"IF($D$4<>NA,AO144-'Calc|Option 1'!AO144,0)","v":0},{"$f":"IF($D$4<>NA,AP144-'Calc|Option 1'!AP144,0)","v":0},{"$f":"IF($D$4<>NA,AQ144-'Calc|Option 1'!AQ144,0)","v":0},{"$f":"IF($D$4<>NA,AR144-'Calc|Option 1'!AR144,0)","v":0},{"$f":"IF($D$4<>NA,AS144-'Calc|Option 1'!AS144,0)","v":0},{"$f":"IF($D$4<>NA,AT144-'Calc|Option 1'!AT144,0)","v":0},{"$f":"IF($D$4<>NA,AU144-'Calc|Option 1'!AU144,0)","v":0},{"$f":"IF($D$4<>NA,AV144-'Calc|Option 1'!AV144,0)","v":0},{"$f":"IF($D$4<>NA,AW144-'Calc|Option 1'!AW144,0)","v":0},{"$f":"IF($D$4<>NA,AX144-'Calc|Option 1'!AX144,0)","v":0},{"$f":"IF($D$4<>NA,AY144-'Calc|Option 1'!AY144,0)","v":0},{"$f":"IF($D$4<>NA,AZ144-'Calc|Option 1'!AZ144,0)","v":0},{"$f":"IF($D$4<>NA,BA144-'Calc|Option 1'!BA144,0)","v":0},{"$f":"IF($D$4<>NA,BB144-'Calc|Option 1'!BB144,0)","v":0},{"$f":"IF($D$4<>NA,BC144-'Calc|Option 1'!BC144,0)","v":0},{"$f":"IF($D$4<>NA,BD144-'Calc|Option 1'!BD144,0)","v":0},{"$f":"IF($D$4<>NA,BE144-'Calc|Option 1'!BE144,0)","v":0},{"$f":"IF($D$4<>NA,BF144-'Calc|Option 1'!BF144,0)","v":0},{"$f":"IF($D$4<>NA,BG144-'Calc|Option 1'!BG144,0)","v":0},{"$f":"IF($D$4<>NA,BH144-'Calc|Option 1'!BH144,0)","v":0},{"$f":"IF($D$4<>NA,BI144-'Calc|Option 1'!BI144,0)","v":0},{"$f":"IF($D$4<>NA,BJ144-'Calc|Option 1'!BJ144,0)","v":0},{"$f":"IF($D$4<>NA,BK144-'Calc|Option 1'!BK144,0)","v":0},{"$f":"IF($D$4<>NA,BL144-'Calc|Option 1'!BL144,0)","v":0},{"$f":"IF($D$4<>NA,BM144-'Calc|Option 1'!BM144,0)","v":0},{"$f":"IF($D$4<>NA,BN144-'Calc|Option 1'!BN144,0)","v":0},{"$f":"IF($D$4<>NA,BO144-'Calc|Option 1'!BO144,0)","v":0},{"$f":"IF($D$4<>NA,BP144-'Calc|Option 1'!BP144,0)","v":0},{"$f":"IF($D$4<>NA,BQ144-'Calc|Option 1'!BQ144,0)","v":0},{"$f":"IF($D$4<>NA,BR144-'Calc|Option 1'!BR144,0)","v":0}]
[null,null,null,"Incremental forecast opex (one-off)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K156:BR156,$K$19:$BR$19)","v":0},{"$f":"IF($D$4<>NA,K145-'Calc|Option 1'!K145,0)","v":0},{"$f":"IF($D$4<>NA,L145-'Calc|Option 1'!L145,0)","v":0},{"$f":"IF($D$4<>NA,M145-'Calc|Option 1'!M145,0)","v":0},{"$f":"IF($D$4<>NA,N145-'Calc|Option 1'!N145,0)","v":0},{"$f":"IF($D$4<>NA,O145-'Calc|Option 1'!O145,0)","v":0},{"$f":"IF($D$4<>NA,P145-'Calc|Option 1'!P145,0)","v":0},{"$f":"IF($D$4<>NA,Q145-'Calc|Option 1'!Q145,0)","v":0},{"$f":"IF($D$4<>NA,R145-'Calc|Option 1'!R145,0)","v":0},{"$f":"IF($D$4<>NA,S145-'Calc|Option 1'!S145,0)","v":0},{"$f":"IF($D$4<>NA,T145-'Calc|Option 1'!T145,0)","v":0},{"$f":"IF($D$4<>NA,U145-'Calc|Option 1'!U145,0)","v":0},{"$f":"IF($D$4<>NA,V145-'Calc|Option 1'!V145,0)","v":0},{"$f":"IF($D$4<>NA,W145-'Calc|Option 1'!W145,0)","v":0},{"$f":"IF($D$4<>NA,X145-'Calc|Option 1'!X145,0)","v":0},{"$f":"IF($D$4<>NA,Y145-'Calc|Option 1'!Y145,0)","v":0},{"$f":"IF($D$4<>NA,Z145-'Calc|Option 1'!Z145,0)","v":0},{"$f":"IF($D$4<>NA,AA145-'Calc|Option 1'!AA145,0)","v":0},{"$f":"IF($D$4<>NA,AB145-'Calc|Option 1'!AB145,0)","v":0},{"$f":"IF($D$4<>NA,AC145-'Calc|Option 1'!AC145,0)","v":0},{"$f":"IF($D$4<>NA,AD145-'Calc|Option 1'!AD145,0)","v":0},{"$f":"IF($D$4<>NA,AE145-'Calc|Option 1'!AE145,0)","v":0},{"$f":"IF($D$4<>NA,AF145-'Calc|Option 1'!AF145,0)","v":0},{"$f":"IF($D$4<>NA,AG145-'Calc|Option 1'!AG145,0)","v":0},{"$f":"IF($D$4<>NA,AH145-'Calc|Option 1'!AH145,0)","v":0},{"$f":"IF($D$4<>NA,AI145-'Calc|Option 1'!AI145,0)","v":0},{"$f":"IF($D$4<>NA,AJ145-'Calc|Option 1'!AJ145,0)","v":0},{"$f":"IF($D$4<>NA,AK145-'Calc|Option 1'!AK145,0)","v":0},{"$f":"IF($D$4<>NA,AL145-'Calc|Option 1'!AL145,0)","v":0},{"$f":"IF($D$4<>NA,AM145-'Calc|Option 1'!AM145,0)","v":0},{"$f":"IF($D$4<>NA,AN145-'Calc|Option 1'!AN145,0)","v":0},{"$f":"IF($D$4<>NA,AO145-'Calc|Option 1'!AO145,0)","v":0},{"$f":"IF($D$4<>NA,AP145-'Calc|Option 1'!AP145,0)","v":0},{"$f":"IF($D$4<>NA,AQ145-'Calc|Option 1'!AQ145,0)","v":0},{"$f":"IF($D$4<>NA,AR145-'Calc|Option 1'!AR145,0)","v":0},{"$f":"IF($D$4<>NA,AS145-'Calc|Option 1'!AS145,0)","v":0},{"$f":"IF($D$4<>NA,AT145-'Calc|Option 1'!AT145,0)","v":0},{"$f":"IF($D$4<>NA,AU145-'Calc|Option 1'!AU145,0)","v":0},{"$f":"IF($D$4<>NA,AV145-'Calc|Option 1'!AV145,0)","v":0},{"$f":"IF($D$4<>NA,AW145-'Calc|Option 1'!AW145,0)","v":0},{"$f":"IF($D$4<>NA,AX145-'Calc|Option 1'!AX145,0)","v":0},{"$f":"IF($D$4<>NA,AY145-'Calc|Option 1'!AY145,0)","v":0},{"$f":"IF($D$4<>NA,AZ145-'Calc|Option 1'!AZ145,0)","v":0},{"$f":"IF($D$4<>NA,BA145-'Calc|Option 1'!BA145,0)","v":0},{"$f":"IF($D$4<>NA,BB145-'Calc|Option 1'!BB145,0)","v":0},{"$f":"IF($D$4<>NA,BC145-'Calc|Option 1'!BC145,0)","v":0},{"$f":"IF($D$4<>NA,BD145-'Calc|Option 1'!BD145,0)","v":0},{"$f":"IF($D$4<>NA,BE145-'Calc|Option 1'!BE145,0)","v":0},{"$f":"IF($D$4<>NA,BF145-'Calc|Option 1'!BF145,0)","v":0},{"$f":"IF($D$4<>NA,BG145-'Calc|Option 1'!BG145,0)","v":0},{"$f":"IF($D$4<>NA,BH145-'Calc|Option 1'!BH145,0)","v":0},{"$f":"IF($D$4<>NA,BI145-'Calc|Option 1'!BI145,0)","v":0},{"$f":"IF($D$4<>NA,BJ145-'Calc|Option 1'!BJ145,0)","v":0},{"$f":"IF($D$4<>NA,BK145-'Calc|Option 1'!BK145,0)","v":0},{"$f":"IF($D$4<>NA,BL145-'Calc|Option 1'!BL145,0)","v":0},{"$f":"IF($D$4<>NA,BM145-'Calc|Option 1'!BM145,0)","v":0},{"$f":"IF($D$4<>NA,BN145-'Calc|Option 1'!BN145,0)","v":0},{"$f":"IF($D$4<>NA,BO145-'Calc|Option 1'!BO145,0)","v":0},{"$f":"IF($D$4<>NA,BP145-'Calc|Option 1'!BP145,0)","v":0},{"$f":"IF($D$4<>NA,BQ145-'Calc|Option 1'!BQ145,0)","v":0},{"$f":"IF($D$4<>NA,BR145-'Calc|Option 1'!BR145,0)","v":0}]
[null,null,null,"Incremental forecast net capex","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K157:BR157,$K$19:$BR$19)","v":-82289.297917658987},{"$f":"IF($D$4<>NA,K146-'Calc|Option 1'!K146,0)","v":0},{"$f":"IF($D$4<>NA,L146-'Calc|Option 1'!L146,0)","v":-31599.872946034957},{"$f":"IF($D$4<>NA,M146-'Calc|Option 1'!M146,0)","v":-31523.080917707895},{"$f":"IF($D$4<>NA,N146-'Calc|Option 1'!N146,0)","v":-31523.080917707895},{"$f":"IF($D$4<>NA,O146-'Calc|Option 1'!O146,0)","v":0},{"$f":"IF($D$4<>NA,P146-'Calc|Option 1'!P146,0)","v":0},{"$f":"IF($D$4<>NA,Q146-'Calc|Option 1'!Q146,0)","v":0},{"$f":"IF($D$4<>NA,R146-'Calc|Option 1'!R146,0)","v":0},{"$f":"IF($D$4<>NA,S146-'Calc|Option 1'!S146,0)","v":0},{"$f":"IF($D$4<>NA,T146-'Calc|Option 1'!T146,0)","v":0},{"$f":"IF($D$4<>NA,U146-'Calc|Option 1'!U146,0)","v":0},{"$f":"IF($D$4<>NA,V146-'Calc|Option 1'!V146,0)","v":0},{"$f":"IF($D$4<>NA,W146-'Calc|Option 1'!W146,0)","v":0},{"$f":"IF($D$4<>NA,X146-'Calc|Option 1'!X146,0)","v":0},{"$f":"IF($D$4<>NA,Y146-'Calc|Option 1'!Y146,0)","v":0},{"$f":"IF($D$4<>NA,Z146-'Calc|Option 1'!Z146,0)","v":0},{"$f":"IF($D$4<>NA,AA146-'Calc|Option 1'!AA146,0)","v":0},{"$f":"IF($D$4<>NA,AB146-'Calc|Option 1'!AB146,0)","v":0},{"$f":"IF($D$4<>NA,AC146-'Calc|Option 1'!AC146,0)","v":0},{"$f":"IF($D$4<>NA,AD146-'Calc|Option 1'!AD146,0)","v":0},{"$f":"IF($D$4<>NA,AE146-'Calc|Option 1'!AE146,0)","v":0},{"$f":"IF($D$4<>NA,AF146-'Calc|Option 1'!AF146,0)","v":0},{"$f":"IF($D$4<>NA,AG146-'Calc|Option 1'!AG146,0)","v":0},{"$f":"IF($D$4<>NA,AH146-'Calc|Option 1'!AH146,0)","v":0},{"$f":"IF($D$4<>NA,AI146-'Calc|Option 1'!AI146,0)","v":0},{"$f":"IF($D$4<>NA,AJ146-'Calc|Option 1'!AJ146,0)","v":0},{"$f":"IF($D$4<>NA,AK146-'Calc|Option 1'!AK146,0)","v":0},{"$f":"IF($D$4<>NA,AL146-'Calc|Option 1'!AL146,0)","v":0},{"$f":"IF($D$4<>NA,AM146-'Calc|Option 1'!AM146,0)","v":0},{"$f":"IF($D$4<>NA,AN146-'Calc|Option 1'!AN146,0)","v":0},{"$f":"IF($D$4<>NA,AO146-'Calc|Option 1'!AO146,0)","v":0},{"$f":"IF($D$4<>NA,AP146-'Calc|Option 1'!AP146,0)","v":0},{"$f":"IF($D$4<>NA,AQ146-'Calc|Option 1'!AQ146,0)","v":0},{"$f":"IF($D$4<>NA,AR146-'Calc|Option 1'!AR146,0)","v":0},{"$f":"IF($D$4<>NA,AS146-'Calc|Option 1'!AS146,0)","v":0},{"$f":"IF($D$4<>NA,AT146-'Calc|Option 1'!AT146,0)","v":0},{"$f":"IF($D$4<>NA,AU146-'Calc|Option 1'!AU146,0)","v":0},{"$f":"IF($D$4<>NA,AV146-'Calc|Option 1'!AV146,0)","v":0},{"$f":"IF($D$4<>NA,AW146-'Calc|Option 1'!AW146,0)","v":0},{"$f":"IF($D$4<>NA,AX146-'Calc|Option 1'!AX146,0)","v":0},{"$f":"IF($D$4<>NA,AY146-'Calc|Option 1'!AY146,0)","v":0},{"$f":"IF($D$4<>NA,AZ146-'Calc|Option 1'!AZ146,0)","v":0},{"$f":"IF($D$4<>NA,BA146-'Calc|Option 1'!BA146,0)","v":0},{"$f":"IF($D$4<>NA,BB146-'Calc|Option 1'!BB146,0)","v":0},{"$f":"IF($D$4<>NA,BC146-'Calc|Option 1'!BC146,0)","v":0},{"$f":"IF($D$4<>NA,BD146-'Calc|Option 1'!BD146,0)","v":0},{"$f":"IF($D$4<>NA,BE146-'Calc|Option 1'!BE146,0)","v":0},{"$f":"IF($D$4<>NA,BF146-'Calc|Option 1'!BF146,0)","v":0},{"$f":"IF($D$4<>NA,BG146-'Calc|Option 1'!BG146,0)","v":0},{"$f":"IF($D$4<>NA,BH146-'Calc|Option 1'!BH146,0)","v":0},{"$f":"IF($D$4<>NA,BI146-'Calc|Option 1'!BI146,0)","v":0},{"$f":"IF($D$4<>NA,BJ146-'Calc|Option 1'!BJ146,0)","v":0},{"$f":"IF($D$4<>NA,BK146-'Calc|Option 1'!BK146,0)","v":0},{"$f":"IF($D$4<>NA,BL146-'Calc|Option 1'!BL146,0)","v":0},{"$f":"IF($D$4<>NA,BM146-'Calc|Option 1'!BM146,0)","v":0},{"$f":"IF($D$4<>NA,BN146-'Calc|Option 1'!BN146,0)","v":0},{"$f":"IF($D$4<>NA,BO146-'Calc|Option 1'!BO146,0)","v":0},{"$f":"IF($D$4<>NA,BP146-'Calc|Option 1'!BP146,0)","v":0},{"$f":"IF($D$4<>NA,BQ146-'Calc|Option 1'!BQ146,0)","v":0},{"$f":"IF($D$4<>NA,BR146-'Calc|Option 1'!BR146,0)","v":0}]
[null,null,null,"Incremental forecast Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K158:BR158,$K$19:$BR$19)","v":16742.638488058059},{"$f":"IF($D$4<>NA,K147-'Calc|Option 1'!K147,0)","v":68.271689299161437},{"$f":"IF($D$4<>NA,L147-'Calc|Option 1'!L147,0)","v":70.319839978136258},{"$f":"IF($D$4<>NA,M147-'Calc|Option 1'!M147,0)","v":183.01164126223901},{"$f":"IF($D$4<>NA,N147-'Calc|Option 1'!N147,0)","v":313.14307827540006},{"$f":"IF($D$4<>NA,O147-'Calc|Option 1'!O147,0)","v":467.39246155185356},{"$f":"IF($D$4<>NA,P147-'Calc|Option 1'!P147,0)","v":570.72568253846168},{"$f":"IF($D$4<>NA,Q147-'Calc|Option 1'!Q147,0)","v":636.54531051745766},{"$f":"IF($D$4<>NA,R147-'Calc|Option 1'!R147,0)","v":699.78682766429984},{"$f":"IF($D$4<>NA,S147-'Calc|Option 1'!S147,0)","v":771.34839501708336},{"$f":"IF($D$4<>NA,T147-'Calc|Option 1'!T147,0)","v":851.72603595516989},{"$f":"IF($D$4<>NA,U147-'Calc|Option 1'!U147,0)","v":953.14493820566781},{"$f":"IF($D$4<>NA,V147-'Calc|Option 1'!V147,0)","v":1041.0384044863717},{"$f":"IF($D$4<>NA,W147-'Calc|Option 1'!W147,0)","v":1138.8634088947397},{"$f":"IF($D$4<>NA,X147-'Calc|Option 1'!X147,0)","v":1240.8435857525137},{"$f":"IF($D$4<>NA,Y147-'Calc|Option 1'!Y147,0)","v":1353.6540241053747},{"$f":"IF($D$4<>NA,Z147-'Calc|Option 1'!Z147,0)","v":1471.2621419350842},{"$f":"IF($D$4<>NA,AA147-'Calc|Option 1'!AA147,0)","v":1600.6278544697416},{"$f":"IF($D$4<>NA,AB147-'Calc|Option 1'!AB147,0)","v":1742.4571912793069},{"$f":"IF($D$4<>NA,AC147-'Calc|Option 1'!AC147,0)","v":1897.4653519443655},{"$f":"IF($D$4<>NA,AD147-'Calc|Option 1'!AD147,0)","v":2059.0358137179101},{"$f":"IF($D$4<>NA,AE147-'Calc|Option 1'!AE147,0)","v":2242.4681771822598},{"$f":"IF($D$4<>NA,AF147-'Calc|Option 1'!AF147,0)","v":2441.3919706786905},{"$f":"IF($D$4<>NA,AG147-'Calc|Option 1'!AG147,0)","v":2656.6839604189986},{"$f":"IF($D$4<>NA,AH147-'Calc|Option 1'!AH147,0)","v":2889.2064785624852},{"$f":"IF($D$4<>NA,AI147-'Calc|Option 1'!AI147,0)","v":3148.1899728254061},{"$f":"IF($D$4<>NA,AJ147-'Calc|Option 1'!AJ147,0)","v":3426.6845484205037},{"$f":"IF($D$4<>NA,AK147-'Calc|Option 1'!AK147,0)","v":3743.2200841184117},{"$f":"IF($D$4<>NA,AL147-'Calc|Option 1'!AL147,0)","v":267.25655726096755},{"$f":"IF($D$4<>NA,AM147-'Calc|Option 1'!AM147,0)","v":0},{"$f":"IF($D$4<>NA,AN147-'Calc|Option 1'!AN147,0)","v":0},{"$f":"IF($D$4<>NA,AO147-'Calc|Option 1'!AO147,0)","v":0},{"$f":"IF($D$4<>NA,AP147-'Calc|Option 1'!AP147,0)","v":0},{"$f":"IF($D$4<>NA,AQ147-'Calc|Option 1'!AQ147,0)","v":0},{"$f":"IF($D$4<>NA,AR147-'Calc|Option 1'!AR147,0)","v":0},{"$f":"IF($D$4<>NA,AS147-'Calc|Option 1'!AS147,0)","v":0},{"$f":"IF($D$4<>NA,AT147-'Calc|Option 1'!AT147,0)","v":0},{"$f":"IF($D$4<>NA,AU147-'Calc|Option 1'!AU147,0)","v":0},{"$f":"IF($D$4<>NA,AV147-'Calc|Option 1'!AV147,0)","v":0},{"$f":"IF($D$4<>NA,AW147-'Calc|Option 1'!AW147,0)","v":0},{"$f":"IF($D$4<>NA,AX147-'Calc|Option 1'!AX147,0)","v":0},{"$f":"IF($D$4<>NA,AY147-'Calc|Option 1'!AY147,0)","v":0},{"$f":"IF($D$4<>NA,AZ147-'Calc|Option 1'!AZ147,0)","v":0},{"$f":"IF($D$4<>NA,BA147-'Calc|Option 1'!BA147,0)","v":0},{"$f":"IF($D$4<>NA,BB147-'Calc|Option 1'!BB147,0)","v":0},{"$f":"IF($D$4<>NA,BC147-'Calc|Option 1'!BC147,0)","v":0},{"$f":"IF($D$4<>NA,BD147-'Calc|Option 1'!BD147,0)","v":0},{"$f":"IF($D$4<>NA,BE147-'Calc|Option 1'!BE147,0)","v":0},{"$f":"IF($D$4<>NA,BF147-'Calc|Option 1'!BF147,0)","v":0},{"$f":"IF($D$4<>NA,BG147-'Calc|Option 1'!BG147,0)","v":0},{"$f":"IF($D$4<>NA,BH147-'Calc|Option 1'!BH147,0)","v":0},{"$f":"IF($D$4<>NA,BI147-'Calc|Option 1'!BI147,0)","v":0},{"$f":"IF($D$4<>NA,BJ147-'Calc|Option 1'!BJ147,0)","v":0},{"$f":"IF($D$4<>NA,BK147-'Calc|Option 1'!BK147,0)","v":0},{"$f":"IF($D$4<>NA,BL147-'Calc|Option 1'!BL147,0)","v":0},{"$f":"IF($D$4<>NA,BM147-'Calc|Option 1'!BM147,0)","v":0},{"$f":"IF($D$4<>NA,BN147-'Calc|Option 1'!BN147,0)","v":0},{"$f":"IF($D$4<>NA,BO147-'Calc|Option 1'!BO147,0)","v":0},{"$f":"IF($D$4<>NA,BP147-'Calc|Option 1'!BP147,0)","v":0},{"$f":"IF($D$4<>NA,BQ147-'Calc|Option 1'!BQ147,0)","v":0},{"$f":"IF($D$4<>NA,BR147-'Calc|Option 1'!BR147,0)","v":0}]
[]
[null,null,null,"Net Incremental Economic Benefit Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J155:J158)","v":-47846.65727846761},68.271689299161437,-31529.553106056821,-31250.908186342389,-30860.380447720188,1407.8748134079729,1558.1157982053087,1677.14783723914,1795.5849182766578,1924.4892044269832,2064.2069724953267,2227.2717920545883,2379.1966551727287,2544.2094949336961,2715.5502909491288,2900.0731314219593,3092.1248949865876,3298.7819210404255,3520.9764949430623,3760.0011631280277,4008.9358070004564,4279.5825733093134,4565.7859125216928,4874.9603515372028,5210.997391662233,5579.9209007765548,5964.2289812761519,6380.3979206854565,267.25655726096755,0,0,0,{"$f":"SUM(AP155:AP158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J162","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$BR$19,K160:BR160)-J160,6)=0,0,1)","v":0}]
[]
[null,null,"Scenarios - JGN"]
[]
[null,null,null,"| Economic Benefits overestimate"]
[]
[null,null,null,"Summary of Cashflow - JGN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast incremental cost","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K170:BR170,$K$19:$BR$19)","v":-64589.295766525662},{"$f":"SUM(K155:K157)","v":0},-31599.872946034957,-31433.919827604626,-31173.523525995588,940.48235185611929,987.3901156668469,1040.6025267216824,1095.798090612358,1153.1408094098999,1212.4809365401568,1274.1268538489207,1338.158250686357,1405.3460860389562,1474.7067051966148,1546.4191073165844,1620.8627530515032,1698.1540665706839,1778.5193036637554,1862.535811183662,1949.8999932825466,2037.1143961270541,2124.3939418430018,2218.2763911182042,2321.7909130997473,2431.7309279511483,2537.5444328556487,2637.1778365670443,0,0,0,0,0,{"$f":"SUM(AQ155:AQ157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast incremental Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K171:BR171,$K$19:$BR$19)","v":15068.374639252253},{"$f":"K158*(1-Cust_Ben_over)","v":61.444520369245296},63.287855980322632,164.7104771360151,281.82877044786005,420.6532153966682,513.65311428461553,572.89077946571194,629.80814489786985,694.21355551537499,766.5534323596529,857.83044438510103,936.93456403773462,1024.9770680052657,1116.7592271772623,1218.2886216948373,1324.1359277415759,1440.5650690227674,1568.2114721513763,1707.7188167499289,1853.1322323461191,2018.2213594640339,2197.2527736108214,2391.0155643770986,2600.285830706237,2833.3709755428654,3084.0160935784534,3368.8980757065706,240.53090153487079,0,0,0,0,{"$f":"AQ158*(1-Cust_Ben_over)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Incremental Cashflow - JGN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J170:J171)","v":-49520.92112727341},61.444520369245296,-31536.585090054636,-31269.209350468613,-30891.694755547727,1361.1355672527875,1501.0432299514623,1613.4933061873944,1725.6062355102279,1847.3543649252749,1979.0343688998096,2131.9572982340219,2275.0928147240916,2430.3231540442221,2591.465932373877,2764.7077290114216,2944.9986807930791,3138.719135593451,3346.7307758151319,3570.2546279335911,3803.0322256286654,4055.3357555910879,4321.6467154538232,4609.2919554953023,4922.0767438059847,5265.1019034940136,5621.560526434102,6006.0759122736144,240.53090153487079,0,0,0,{"$f":"SUM(AP170:AP171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J175","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$BR$19,K173:BR173)-J173,6)=0,0,1)","v":0}]
[]
[null,"Calc | JEN"]
[]
[null,null,"Forecast costs - JEN"]
[]
[null,null,null,"Opex","Source","Unit","Basis","Timing","Nature",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H80=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H80=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I80","v":"Ongoing"},null,{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,K$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,L$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,M$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,N$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,O$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,P$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,Q$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,R$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,S$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,T$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,U$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,V$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,W$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,X$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,Y$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,Z$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AA$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AB$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AC$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AD$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AE$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AF$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AG$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AH$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AI$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AJ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AK$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AL$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AM$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AN$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AO$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AP$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AQ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AR$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AS$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AT$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AU$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AV$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AW$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AX$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AY$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,AZ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BA$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BB$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BC$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BD$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BE$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BF$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BG$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BH$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BI$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BJ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BK$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BL$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BM$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BN$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BO$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BP$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BQ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K80:$BR80,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G80=Nominal,1,BR$13)*IF($D183=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H81=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H81=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I81","v":"Ongoing"},null,{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,K$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,L$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,M$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,N$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,O$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,P$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,Q$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,R$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,S$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,T$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,U$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,V$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,W$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,X$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,Y$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,Z$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AA$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AB$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AC$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AD$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AE$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AF$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AG$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AH$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AI$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AJ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AK$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AL$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AM$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AN$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AO$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AP$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AQ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AR$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AS$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AT$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AU$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AV$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AW$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AX$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AY$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,AZ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BA$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BB$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BC$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BD$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BE$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BF$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BG$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BH$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BI$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BJ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BK$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BL$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BM$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BN$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BO$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BP$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BQ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K81:$BR81,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G81=Nominal,1,BR$13)*IF($D184=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H82=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H82=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I82","v":"Ongoing"},null,{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,K$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,L$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,M$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,N$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,O$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,P$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,Q$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,R$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,S$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,T$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,U$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,V$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,W$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,X$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,Y$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,Z$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AA$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AB$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AC$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AD$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AE$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AF$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AG$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AH$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AI$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AJ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AK$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AL$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AM$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AN$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AO$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AP$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AQ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AR$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AS$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AT$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AU$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AV$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AW$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AX$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AY$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,AZ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BA$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BB$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BC$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BD$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BE$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BF$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BG$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BH$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BI$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BJ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BK$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BL$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BM$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BN$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BO$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BP$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BQ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K82:$BR82,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G82=Nominal,1,BR$13)*IF($D185=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H83=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H83=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I83","v":"Ongoing"},null,{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,K$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,L$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,M$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,N$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,O$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,P$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,Q$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,R$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,S$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,T$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,U$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,V$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,W$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,X$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,Y$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,Z$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AA$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AB$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AC$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AD$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AE$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AF$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AG$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AH$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AI$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AJ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AK$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AL$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AM$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AN$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AO$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AP$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AQ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AR$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AS$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AT$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AU$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AV$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AW$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AX$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AY$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,AZ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BA$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BB$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BC$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BD$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BE$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BF$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BG$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BH$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BI$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BJ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BK$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BL$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BM$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BN$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BO$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BP$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BQ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K83:$BR83,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G83=Nominal,1,BR$13)*IF($D186=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H84=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H84=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I84","v":"[Select from list]"},null,{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,K$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,L$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,M$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,N$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,O$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,P$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,Q$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,R$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,S$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,T$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,U$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,V$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,W$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,X$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,Y$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,Z$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AA$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AB$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AC$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AD$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AE$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AF$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AG$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AH$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AI$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AJ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AK$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AL$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AM$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AN$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AO$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AP$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AQ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AR$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AS$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AT$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AU$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AV$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AW$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AX$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AY$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,AZ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BA$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BB$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BC$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BD$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BE$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BF$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BG$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BH$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BI$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BJ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BK$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BL$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BM$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BN$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BO$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BP$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BQ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K84:$BR84,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G84=Nominal,1,BR$13)*IF($D187=Shared,JEN_share,1))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&I189&\" \"&D181","v":"Total Ongoing Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Ongoing_Opex","v":"Ongoing"},null,{"$f":"SUMIF($I183:$I187,$I189,K183:K187)","v":0},{"$f":"SUMIF($I183:$I187,$I189,L183:L187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&I190&\" \"&D181","v":"Total Project cost (one-off) Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Oneoff_Opex","v":"Project cost (one-off)"},null,{"$f":"SUMIF($I183:$I187,$I190,K183:K187)","v":0},{"$f":"SUMIF($I183:$I187,$I190,L183:L187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K192:BR192)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K190),ISERROR(K189)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L190),ISERROR(L189)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross capex by asset class","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT(INDIRECT(\"'Input|Costs&Benefits'!I\"&$I196),3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),INDIRECT(\"'Input|Costs&Benefits'!I\"&$I196),NA)","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},{"$f":"I45","v":143},null,{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,K$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,L$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,M$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,N$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,O$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,P$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,Q$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,R$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,S$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,T$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,U$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,V$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,W$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,X$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,Y$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,Z$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AA$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AB$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AC$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AD$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AE$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AF$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AG$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AH$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AI$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AJ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AK$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AL$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AM$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AN$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AO$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AP$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AQ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AR$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AS$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AT$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AU$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AV$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AW$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AX$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AY$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AZ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BA$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BB$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BC$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BD$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BE$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BF$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BG$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BH$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BI$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BJ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BK$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BL$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BM$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BN$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BO$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BP$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BQ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000",{"$f":"G196","v":"Real 2024"},"End-year",144,null,{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,K$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,L$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,M$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,N$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,O$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,P$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,Q$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,R$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,S$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,T$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,U$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,V$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,W$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,X$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,Y$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,Z$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AA$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AB$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AC$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AD$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AE$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AF$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AG$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AH$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AI$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AJ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AK$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AL$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AM$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AN$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AO$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AP$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AQ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AR$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AS$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AT$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AU$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AV$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AW$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AX$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AY$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AZ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BA$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BB$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BC$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BD$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BE$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BF$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BG$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BH$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BI$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BJ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BK$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BL$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BM$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BN$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BO$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BP$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BQ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",145,null,{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,K$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,L$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,M$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,N$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,O$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,P$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,Q$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,R$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,S$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,T$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,U$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,V$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,W$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,X$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,Y$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,Z$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AA$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AB$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AC$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AD$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AE$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AF$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AG$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AH$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AI$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AJ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AK$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AL$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AM$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AN$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AO$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AP$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AQ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AR$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AS$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AT$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AU$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AV$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AW$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AX$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AY$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AZ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BA$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BB$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BC$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BD$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BE$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BF$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BG$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BH$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BI$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BJ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BK$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BL$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BM$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BN$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BO$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BP$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BQ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",146,null,{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,K$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,L$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,M$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,N$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,O$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,P$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,Q$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,R$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,S$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,T$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,U$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,V$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,W$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,X$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,Y$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,Z$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AA$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AB$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AC$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AD$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AE$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AF$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AG$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AH$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AI$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AJ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AK$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AL$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AM$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AN$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AO$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AP$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AQ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AR$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AS$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AT$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AU$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AV$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AW$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AX$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AY$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AZ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BA$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BB$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BC$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BD$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BE$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BF$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BG$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BH$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BI$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BJ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BK$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BL$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BM$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BN$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BO$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BP$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BQ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",147,null,{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,K$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,L$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,M$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,N$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,O$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,P$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,Q$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,R$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,S$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,T$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,U$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,V$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,W$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,X$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,Y$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,Z$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AA$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AB$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AC$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AD$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AE$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AF$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AG$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AH$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AI$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AJ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AK$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AL$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AM$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AN$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AO$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AP$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AQ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AR$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AS$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AT$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AU$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AV$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AW$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AX$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AY$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AZ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BA$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BB$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BC$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BD$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BE$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BF$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BG$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BH$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BI$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BJ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BK$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BL$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BM$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BN$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BO$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BP$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BQ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",148,null,{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,K$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,L$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,M$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,N$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,O$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,P$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,Q$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,R$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,S$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,T$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,U$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,V$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,W$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,X$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,Y$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,Z$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AA$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AB$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AC$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AD$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AE$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AF$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AG$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AH$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AI$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AJ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AK$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AL$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AM$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AN$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AO$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AP$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AQ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AR$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AS$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AT$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AU$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AV$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AW$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AX$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AY$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AZ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BA$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BB$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BC$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BD$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BE$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BF$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BG$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BH$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BI$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BJ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BK$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BL$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BM$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BN$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BO$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BP$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BQ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",149,null,{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,K$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,L$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,M$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,N$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,O$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,P$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,Q$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,R$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,S$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,T$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,U$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,V$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,W$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,X$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,Y$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,Z$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AA$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AB$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AC$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AD$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AE$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AF$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AG$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AH$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AI$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AJ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AK$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AL$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AM$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AN$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AO$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AP$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AQ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AR$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AS$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AT$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AU$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AV$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AW$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AX$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AY$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AZ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BA$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BB$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BC$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BD$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BE$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BF$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BG$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BH$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BI$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BJ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BK$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BL$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BM$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BN$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BO$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BP$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BQ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D194","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K196:K202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ196:AQ202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D194","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K204*K$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ204*AQ$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K207:BR207)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K205),ISERROR(K204)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ISERROR(AQ205),ISERROR(AQ204)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capital Contribution","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D196","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},{"$f":"I60","v":203},null,{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,K$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,L$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,M$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,N$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,O$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,P$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,Q$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,R$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,S$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,T$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,U$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,V$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,W$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,X$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,Y$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,Z$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AA$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AB$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AC$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AD$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AE$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AF$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AG$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AH$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AI$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AJ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AK$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AL$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AM$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AN$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AO$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AP$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AQ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AR$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AS$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AT$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AU$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AV$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AW$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AX$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AY$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AZ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BA$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BB$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BC$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BD$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BE$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BF$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BG$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BH$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BI$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BJ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BK$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BL$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BM$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BN$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BO$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BP$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BQ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000",{"$f":"G211","v":"Real 2024"},"End-year",204,null,{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,K$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,L$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,M$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,N$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,O$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,P$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,Q$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,R$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,S$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,T$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,U$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,V$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,W$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,X$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,Y$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,Z$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AA$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AB$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AC$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AD$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AE$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AF$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AG$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AH$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AI$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AJ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AK$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AL$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AM$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AN$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AO$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AP$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AQ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AR$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AS$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AT$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AU$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AV$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AW$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AX$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AY$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AZ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BA$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BB$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BC$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BD$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BE$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BF$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BG$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BH$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BI$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BJ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BK$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BL$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BM$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BN$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BO$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BP$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BQ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",205,null,{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,K$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,L$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,M$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,N$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,O$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,P$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,Q$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,R$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,S$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,T$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,U$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,V$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,W$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,X$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,Y$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,Z$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AA$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AB$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AC$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AD$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AE$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AF$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AG$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AH$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AI$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AJ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AK$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AL$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AM$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AN$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AO$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AP$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AQ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AR$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AS$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AT$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AU$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AV$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AW$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AX$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AY$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AZ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BA$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BB$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BC$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BD$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BE$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BF$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BG$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BH$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BI$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BJ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BK$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BL$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BM$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BN$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BO$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BP$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BQ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",206,null,{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,K$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,L$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,M$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,N$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,O$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,P$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,Q$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,R$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,S$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,T$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,U$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,V$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,W$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,X$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,Y$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,Z$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AA$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AB$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AC$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AD$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AE$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AF$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AG$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AH$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AI$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AJ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AK$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AL$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AM$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AN$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AO$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AP$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AQ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AR$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AS$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AT$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AU$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AV$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AW$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AX$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AY$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AZ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BA$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BB$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BC$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BD$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BE$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BF$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BG$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BH$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BI$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BJ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BK$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BL$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BM$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BN$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BO$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BP$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BQ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",207,null,{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,K$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,L$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,M$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,N$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,O$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,P$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,Q$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,R$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,S$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,T$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,U$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,V$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,W$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,X$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,Y$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,Z$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AA$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AB$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AC$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AD$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AE$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AF$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AG$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AH$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AI$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AJ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AK$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AL$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AM$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AN$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AO$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AP$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AQ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AR$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AS$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AT$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AU$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AV$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AW$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AX$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AY$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AZ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BA$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BB$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BC$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BD$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BE$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BF$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BG$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BH$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BI$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BJ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BK$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BL$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BM$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BN$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BO$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BP$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BQ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",208,null,{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,K$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,L$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,M$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,N$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,O$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,P$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,Q$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,R$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,S$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,T$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,U$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,V$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,W$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,X$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,Y$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,Z$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AA$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AB$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AC$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AD$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AE$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AF$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AG$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AH$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AI$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AJ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AK$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AL$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AM$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AN$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AO$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AP$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AQ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AR$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AS$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AT$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AU$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AV$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AW$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AX$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AY$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AZ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BA$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BB$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BC$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BD$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BE$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BF$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BG$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BH$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BI$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BJ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BK$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BL$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BM$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BN$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BO$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BP$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BQ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",209,null,{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,K$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,L$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,M$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,N$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,O$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,P$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,Q$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,R$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,S$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,T$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,U$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,V$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,W$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,X$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,Y$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,Z$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AA$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AB$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AC$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AD$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AE$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AF$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AG$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AH$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AI$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AJ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AK$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AL$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AM$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AN$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AO$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AP$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AQ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AR$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AS$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AT$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AU$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AV$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AW$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AX$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AY$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AZ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BA$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BB$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BC$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BD$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BE$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BF$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BG$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BH$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BI$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BJ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BK$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BL$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BM$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BN$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BO$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BP$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BQ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D209","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K211:K217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ211:AQ217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D209","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K219*K$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ219*AQ$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K222:BR222)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K220),ISERROR(K219)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ISERROR(AQ220),ISERROR(AQ219)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net capex by asset class","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D196","v":"n/a"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K196-K211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ196-AQ211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000",{"$f":"G226","v":"Real 2024"},"End-year",null,null,{"$f":"K197-K212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ197-AQ212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K198-K213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ198-AQ213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K199-K214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ199-AQ214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K200-K215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ200-AQ215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K201-K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ201-AQ216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K202-K217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ202-AQ217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Total \"&D224","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K226:K232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ226:AQ232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D224","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K234*K$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ234*AQ$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K237:BR237)<>0,1,0)","v":0},null,null,"Check - total matches above",null,null,null,null,null,null,{"$f":"IF(ROUND(K205-K220-K235,6)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(AQ205-AQ220-AQ235,6)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Forecast Economic Benefit - JEN"]
[]
[null,null,null,{"$f":"C239","v":"Forecast Economic Benefit - JEN"},"Source","Unit","Basis",{"$f":"H$4","v":"Timing"},null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D254","v":"Costs at asset failure"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K243:DF243,$K$23:$DF$23)","v":0},{"$f":"-K261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D267","v":"Energy Reliability (Value of unserved energy)"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K244:DF244,$K$23:$DF$23)","v":0},{"$f":"-K279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D285","v":"Energy Losses"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K245:DF245,$K$23:$DF$23)","v":0},{"$f":"-K291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Lookup!$G$141","v":"Other Economic Benefits"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K246:BR246,$K$23:$BR$23)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))*K$13)\n*(1+K$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))*L$13)\n*(1+L$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))*M$13)\n*(1+M$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))*N$13)\n*(1+N$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))*O$13)\n*(1+O$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))*P$13)\n*(1+P$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))*Q$13)\n*(1+Q$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))*R$13)\n*(1+R$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))*S$13)\n*(1+S$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))*T$13)\n*(1+T$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))*U$13)\n*(1+U$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))*V$13)\n*(1+V$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))*W$13)\n*(1+W$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))*X$13)\n*(1+X$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))*Y$13)\n*(1+Y$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))*Z$13)\n*(1+Z$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))*AA$13)\n*(1+AA$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))*AB$13)\n*(1+AB$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))*AC$13)\n*(1+AC$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))*AD$13)\n*(1+AD$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))*AE$13)\n*(1+AE$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))*AF$13)\n*(1+AF$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))*AG$13)\n*(1+AG$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))*AH$13)\n*(1+AH$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))*AI$13)\n*(1+AI$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))*AJ$13)\n*(1+AJ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))*AK$13)\n*(1+AK$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))*AL$13)\n*(1+AL$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))*AM$13)\n*(1+AM$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))*AN$13)\n*(1+AN$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))*AO$13)\n*(1+AO$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))*AP$13)\n*(1+AP$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))*AQ$13)\n*(1+AQ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))*AR$13)\n*(1+AR$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))*AS$13)\n*(1+AS$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))*AT$13)\n*(1+AT$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))*AU$13)\n*(1+AU$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))*AV$13)\n*(1+AV$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))*AW$13)\n*(1+AW$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))*AX$13)\n*(1+AX$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))*AY$13)\n*(1+AY$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))*AZ$13)\n*(1+AZ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))*BA$13)\n*(1+BA$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))*BB$13)\n*(1+BB$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))*BC$13)\n*(1+BC$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))*BD$13)\n*(1+BD$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))*BE$13)\n*(1+BE$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))*BF$13)\n*(1+BF$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))*BG$13)\n*(1+BG$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))*BH$13)\n*(1+BH$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))*BI$13)\n*(1+BI$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))*BJ$13)\n*(1+BJ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))*BK$13)\n*(1+BK$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))*BL$13)\n*(1+BL$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))*BM$13)\n*(1+BM$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))*BN$13)\n*(1+BN$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))*BO$13)\n*(1+BO$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))*BP$13)\n*(1+BP$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))*BQ$13)\n*(1+BQ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))*BR$13)\n*(1+BR$12)^CF_End_Yr*($D$4<>NA)","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D241","v":"Total Forecast Economic Benefit - JEN"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J243:J246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP243:AP246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(J250:BR250)<>0,1,0)","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$DF$23,K248:DF248)-J248,6)=0,0,1)","v":0}]
[]
[null,null,null,"Costs at asset failure"]
[]
[null,null,null,"Costs at asset failure","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D257","v":"Cost at Asset Failure"},"Input|Costs&Benefits",{"$f":"thousands","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$257:$E$263,0)+ROW('Input|Costs&Benefits'!$E$257)-1","v":261},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+K$12)^CF_End_Yr,K$13*(1+K$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+L$12)^CF_End_Yr,L$13*(1+L$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+M$12)^CF_End_Yr,M$13*(1+M$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+N$12)^CF_End_Yr,N$13*(1+N$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+O$12)^CF_End_Yr,O$13*(1+O$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+P$12)^CF_End_Yr,P$13*(1+P$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+Q$12)^CF_End_Yr,Q$13*(1+Q$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+R$12)^CF_End_Yr,R$13*(1+R$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+S$12)^CF_End_Yr,S$13*(1+S$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+T$12)^CF_End_Yr,T$13*(1+T$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+U$12)^CF_End_Yr,U$13*(1+U$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+V$12)^CF_End_Yr,V$13*(1+V$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+W$12)^CF_End_Yr,W$13*(1+W$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+X$12)^CF_End_Yr,X$13*(1+X$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+Y$12)^CF_End_Yr,Y$13*(1+Y$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+Z$12)^CF_End_Yr,Z$13*(1+Z$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AA$12)^CF_End_Yr,AA$13*(1+AA$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AB$12)^CF_End_Yr,AB$13*(1+AB$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AC$12)^CF_End_Yr,AC$13*(1+AC$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AD$12)^CF_End_Yr,AD$13*(1+AD$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AE$12)^CF_End_Yr,AE$13*(1+AE$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AF$12)^CF_End_Yr,AF$13*(1+AF$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AG$12)^CF_End_Yr,AG$13*(1+AG$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AH$12)^CF_End_Yr,AH$13*(1+AH$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AI$12)^CF_End_Yr,AI$13*(1+AI$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AJ$12)^CF_End_Yr,AJ$13*(1+AJ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AK$12)^CF_End_Yr,AK$13*(1+AK$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AL$12)^CF_End_Yr,AL$13*(1+AL$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AM$12)^CF_End_Yr,AM$13*(1+AM$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AN$12)^CF_End_Yr,AN$13*(1+AN$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AO$12)^CF_End_Yr,AO$13*(1+AO$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AP$12)^CF_End_Yr,AP$13*(1+AP$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AQ$12)^CF_End_Yr,AQ$13*(1+AQ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AR$12)^CF_End_Yr,AR$13*(1+AR$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AS$12)^CF_End_Yr,AS$13*(1+AS$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AT$12)^CF_End_Yr,AT$13*(1+AT$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AU$12)^CF_End_Yr,AU$13*(1+AU$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AV$12)^CF_End_Yr,AV$13*(1+AV$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AW$12)^CF_End_Yr,AW$13*(1+AW$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AX$12)^CF_End_Yr,AX$13*(1+AX$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AY$12)^CF_End_Yr,AY$13*(1+AY$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AZ$12)^CF_End_Yr,AZ$13*(1+AZ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BA$12)^CF_End_Yr,BA$13*(1+BA$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BB$12)^CF_End_Yr,BB$13*(1+BB$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BC$12)^CF_End_Yr,BC$13*(1+BC$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BD$12)^CF_End_Yr,BD$13*(1+BD$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BE$12)^CF_End_Yr,BE$13*(1+BE$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BF$12)^CF_End_Yr,BF$13*(1+BF$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BG$12)^CF_End_Yr,BG$13*(1+BG$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BH$12)^CF_End_Yr,BH$13*(1+BH$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BI$12)^CF_End_Yr,BI$13*(1+BI$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BJ$12)^CF_End_Yr,BJ$13*(1+BJ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BK$12)^CF_End_Yr,BK$13*(1+BK$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BL$12)^CF_End_Yr,BL$13*(1+BL$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BM$12)^CF_End_Yr,BM$13*(1+BM$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BN$12)^CF_End_Yr,BN$13*(1+BN$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BO$12)^CF_End_Yr,BO$13*(1+BO$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BP$12)^CF_End_Yr,BP$13*(1+BP$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BQ$12)^CF_End_Yr,BQ$13*(1+BQ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BR$12)^CF_End_Yr,BR$13*(1+BR$12)^CF_End_Yr)*($D$4<>NA)","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D265","v":"Probability of Asset Failure (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$265:$E$271,0)+ROW('Input|Costs&Benefits'!$E$265)-1","v":269},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,"Cumulative Probability of No Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,1,{"$f":"J258*(1-K257)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AP258*(1-AQ257)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Cumulative Probability of Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"J258*K257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP258*AQ257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D254","v":"Costs at asset failure"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K256*K259/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ256*AQ259/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K263:BR263)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K261),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(AQ261),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy Reliability"]
[]
[null,null,null,"Energy Reliability (Value of unserved energy)","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!$D$92","v":"VCR"},"Calc|Option 1",{"$f":"'Model Assumptions'!$F$92","v":"$000/MWh"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Calc|Option 1'!K246*($D$4<>NA)","v":43.961918611438577},{"$f":"'Calc|Option 1'!L246*($D$4<>NA)","v":45.280776169781738},{"$f":"'Calc|Option 1'!M246*($D$4<>NA)","v":46.412795574026269},{"$f":"'Calc|Option 1'!N246*($D$4<>NA)","v":47.573115463376915},{"$f":"'Calc|Option 1'!O246*($D$4<>NA)","v":48.762443349961323},{"$f":"'Calc|Option 1'!P246*($D$4<>NA)","v":49.981504433710342},{"$f":"'Calc|Option 1'!Q246*($D$4<>NA)","v":51.231042044553085},{"$f":"'Calc|Option 1'!R246*($D$4<>NA)","v":52.511818095666897},{"$f":"'Calc|Option 1'!S246*($D$4<>NA)","v":53.824613548058551},{"$f":"'Calc|Option 1'!T246*($D$4<>NA)","v":55.17022888676},{"$f":"'Calc|Option 1'!U246*($D$4<>NA)","v":56.549484608928992},{"$f":"'Calc|Option 1'!V246*($D$4<>NA)","v":57.963221724152206},{"$f":"'Calc|Option 1'!W246*($D$4<>NA)","v":59.412302267255988},{"$f":"'Calc|Option 1'!X246*($D$4<>NA)","v":60.897609823937373},{"$f":"'Calc|Option 1'!Y246*($D$4<>NA)","v":62.42005006953579},{"$f":"'Calc|Option 1'!Z246*($D$4<>NA)","v":63.980551321274156},{"$f":"'Calc|Option 1'!AA246*($D$4<>NA)","v":65.580065104306001},{"$f":"'Calc|Option 1'!AB246*($D$4<>NA)","v":67.219566731913631},{"$f":"'Calc|Option 1'!AC246*($D$4<>NA)","v":68.900055900211441},{"$f":"'Calc|Option 1'!AD246*($D$4<>NA)","v":70.62255729771671},{"$f":"'Calc|Option 1'!AE246*($D$4<>NA)","v":72.388121230159612},{"$f":"'Calc|Option 1'!AF246*($D$4<>NA)","v":74.197824260913578},{"$f":"'Calc|Option 1'!AG246*($D$4<>NA)","v":76.052769867436396},{"$f":"'Calc|Option 1'!AH246*($D$4<>NA)","v":77.954089114122297},{"$f":"'Calc|Option 1'!AI246*($D$4<>NA)","v":79.902941341975321},{"$f":"'Calc|Option 1'!AJ246*($D$4<>NA)","v":81.900514875524706},{"$f":"'Calc|Option 1'!AK246*($D$4<>NA)","v":83.948027747412794},{"$f":"'Calc|Option 1'!AL246*($D$4<>NA)","v":86.046728441098097},{"$f":"'Calc|Option 1'!AM246*($D$4<>NA)","v":88.197896652125522},{"$f":"'Calc|Option 1'!AN246*($D$4<>NA)","v":90.402844068428649},{"$f":"'Calc|Option 1'!AO246*($D$4<>NA)","v":92.662915170139328},{"$f":"'Calc|Option 1'!AP246*($D$4<>NA)","v":94.979488049392785},{"$f":"'Calc|Option 1'!AQ246*($D$4<>NA)","v":97.353975250627599},{"$f":"'Calc|Option 1'!AR246*($D$4<>NA)","v":99.787824631893258},{"$f":"'Calc|Option 1'!AS246*($D$4<>NA)","v":102.28252024769056},{"$f":"'Calc|Option 1'!AT246*($D$4<>NA)","v":104.83958325388281},{"$f":"'Calc|Option 1'!AU246*($D$4<>NA)","v":107.46057283522983},{"$f":"'Calc|Option 1'!AV246*($D$4<>NA)","v":110.14708715611054},{"$f":"'Calc|Option 1'!AW246*($D$4<>NA)","v":112.90076433501328},{"$f":"'Calc|Option 1'!AX246*($D$4<>NA)","v":115.72328344338858},{"$f":"'Calc|Option 1'!AY246*($D$4<>NA)","v":118.61636552947327},{"$f":"'Calc|Option 1'!AZ246*($D$4<>NA)","v":121.58177466771005},{"$f":"'Calc|Option 1'!BA246*($D$4<>NA)","v":124.62131903440276},{"$f":"'Calc|Option 1'!BB246*($D$4<>NA)","v":127.73685201026279},{"$f":"'Calc|Option 1'!BC246*($D$4<>NA)","v":130.93027331051931},{"$f":"'Calc|Option 1'!BD246*($D$4<>NA)","v":134.20353014328228},{"$f":"'Calc|Option 1'!BE246*($D$4<>NA)","v":137.55861839686426},{"$f":"'Calc|Option 1'!BF246*($D$4<>NA)","v":140.99758385678584},{"$f":"'Calc|Option 1'!BG246*($D$4<>NA)","v":144.52252345320545},{"$f":"'Calc|Option 1'!BH246*($D$4<>NA)","v":148.13558653953558},{"$f":"'Calc|Option 1'!BI246*($D$4<>NA)","v":151.83897620302392},{"$f":"'Calc|Option 1'!BJ246*($D$4<>NA)","v":155.63495060809947},{"$f":"'Calc|Option 1'!BK246*($D$4<>NA)","v":159.5258243733019},{"$f":"'Calc|Option 1'!BL246*($D$4<>NA)","v":163.51396998263442},{"$f":"'Calc|Option 1'!BM246*($D$4<>NA)","v":167.60181923220023},{"$f":"'Calc|Option 1'!BN246*($D$4<>NA)","v":171.79186471300517},{"$f":"'Calc|Option 1'!BO246*($D$4<>NA)","v":176.08666133083025},{"$f":"'Calc|Option 1'!BP246*($D$4<>NA)","v":180.48882786410095},{"$f":"'Calc|Option 1'!BQ246*($D$4<>NA)","v":185.0010485607034},{"$f":"'Calc|Option 1'!BR246*($D$4<>NA)","v":189.62607477472096}]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$317","v":"N Probability"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$317:$E$364,0)+ROW('Input|Costs&Benefits'!$E$317)-1","v":345},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$318","v":"N Duration (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"I271+1","v":346},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$319","v":"N Energy at risk"},"Input|Costs&Benefits",{"$f":"'Input|Costs&Benefits'!$F$390","v":"MWh"},"n/a","n/a",{"$f":"I272+1","v":347},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$320","v":"N-1 Probability"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"I273+1","v":348},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$321","v":"N-1 Duration (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"I275+1","v":349},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$322","v":"N-1 Energy at risk"},"Input|Costs&Benefits",{"$f":"'Input|Costs&Benefits'!$F$390","v":"MWh"},"n/a","n/a",{"$f":"I276+1","v":350},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D267","v":"Energy Reliability (Value of unserved energy)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"(PRODUCT(K275:K277)+PRODUCT(K271:K273))*K269/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PRODUCT(AQ275:AQ277)+PRODUCT(AQ271:AQ273))*AQ269/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K281:BR281)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K279),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(AQ279),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy Losses"]
[]
[null,null,null,"Energy Losses","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!D93","v":"Wholesale Electricity Price"},"Calc|Option 1",{"$f":"'Model Assumptions'!$F$92","v":"$000/MWh"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Calc|Option 1'!K264*($D$4<>NA)","v":9.5770662766386003E-2},{"$f":"'Calc|Option 1'!L264*($D$4<>NA)","v":9.8643782649377579E-2},{"$f":"'Calc|Option 1'!M264*($D$4<>NA)","v":0.101109877215612},{"$f":"'Calc|Option 1'!N264*($D$4<>NA)","v":0.10363762414600228},{"$f":"'Calc|Option 1'!O264*($D$4<>NA)","v":0.10622856474965231},{"$f":"'Calc|Option 1'!P264*($D$4<>NA)","v":0.10888427886839359},{"$f":"'Calc|Option 1'!Q264*($D$4<>NA)","v":0.11160638584010339},{"$f":"'Calc|Option 1'!R264*($D$4<>NA)","v":0.11439654548610594},{"$f":"'Calc|Option 1'!S264*($D$4<>NA)","v":0.11725645912325855},{"$f":"'Calc|Option 1'!T264*($D$4<>NA)","v":0.12018787060133998},{"$f":"'Calc|Option 1'!U264*($D$4<>NA)","v":0.12319256736637345},{"$f":"'Calc|Option 1'!V264*($D$4<>NA)","v":0.12627238155053278},{"$f":"'Calc|Option 1'!W264*($D$4<>NA)","v":0.12942919108929604},{"$f":"'Calc|Option 1'!X264*($D$4<>NA)","v":0.13266492086652842},{"$f":"'Calc|Option 1'!Y264*($D$4<>NA)","v":0.13598154388819159},{"$f":"'Calc|Option 1'!Z264*($D$4<>NA)","v":0.13938108248539632},{"$f":"'Calc|Option 1'!AA264*($D$4<>NA)","v":0.14286560954753116},{"$f":"'Calc|Option 1'!AB264*($D$4<>NA)","v":0.14643724978621941},{"$f":"'Calc|Option 1'!AC264*($D$4<>NA)","v":0.15009818103087488},{"$f":"'Calc|Option 1'!AD264*($D$4<>NA)","v":0.15385063555664671},{"$f":"'Calc|Option 1'!AE264*($D$4<>NA)","v":0.15769690144556284},{"$f":"'Calc|Option 1'!AF264*($D$4<>NA)","v":0.16163932398170186},{"$f":"'Calc|Option 1'!AG264*($D$4<>NA)","v":0.16568030708124437},{"$f":"'Calc|Option 1'!AH264*($D$4<>NA)","v":0.16982231475827544},{"$f":"'Calc|Option 1'!AI264*($D$4<>NA)","v":0.17406787262723228},{"$f":"'Calc|Option 1'!AJ264*($D$4<>NA)","v":0.17841956944291304},{"$f":"'Calc|Option 1'!AK264*($D$4<>NA)","v":0.18288005867898582},{"$f":"'Calc|Option 1'!AL264*($D$4<>NA)","v":0.18745206014596041},{"$f":"'Calc|Option 1'!AM264*($D$4<>NA)","v":0.1921383616496094},{"$f":"'Calc|Option 1'!AN264*($D$4<>NA)","v":0.19694182069084959},{"$f":"'Calc|Option 1'!AO264*($D$4<>NA)","v":0.20186536620812073},{"$f":"'Calc|Option 1'!AP264*($D$4<>NA)","v":0.20691200036332372},{"$f":"'Calc|Option 1'!AQ264*($D$4<>NA)","v":0.21208480037240679},{"$f":"'Calc|Option 1'!AR264*($D$4<>NA)","v":0.21738692038171686},{"$f":"'Calc|Option 1'!AS264*($D$4<>NA)","v":0.22282159339125976},{"$f":"'Calc|Option 1'!AT264*($D$4<>NA)","v":0.22839213322604118},{"$f":"'Calc|Option 1'!AU264*($D$4<>NA)","v":0.23410193655669212},{"$f":"'Calc|Option 1'!AV264*($D$4<>NA)","v":0.23995448497060937},{"$f":"'Calc|Option 1'!AW264*($D$4<>NA)","v":0.24595334709487454},{"$f":"'Calc|Option 1'!AX264*($D$4<>NA)","v":0.25210218077224633},{"$f":"'Calc|Option 1'!AY264*($D$4<>NA)","v":0.25840473529155245},{"$f":"'Calc|Option 1'!AZ264*($D$4<>NA)","v":0.26486485367384111},{"$f":"'Calc|Option 1'!BA264*($D$4<>NA)","v":0.27148647501568707},{"$f":"'Calc|Option 1'!BB264*($D$4<>NA)","v":0.27827363689107915},{"$f":"'Calc|Option 1'!BC264*($D$4<>NA)","v":0.28523047781335609},{"$f":"'Calc|Option 1'!BD264*($D$4<>NA)","v":0.29236123975868988},{"$f":"'Calc|Option 1'!BE264*($D$4<>NA)","v":0.29967027075265701},{"$f":"'Calc|Option 1'!BF264*($D$4<>NA)","v":0.30716202752147337},{"$f":"'Calc|Option 1'!BG264*($D$4<>NA)","v":0.31484107820951013},{"$f":"'Calc|Option 1'!BH264*($D$4<>NA)","v":0.3227121051647478},{"$f":"'Calc|Option 1'!BI264*($D$4<>NA)","v":0.3307799077938664},{"$f":"'Calc|Option 1'!BJ264*($D$4<>NA)","v":0.33904940548871298},{"$f":"'Calc|Option 1'!BK264*($D$4<>NA)","v":0.34752564062593072},{"$f":"'Calc|Option 1'!BL264*($D$4<>NA)","v":0.35621378164157885},{"$f":"'Calc|Option 1'!BM264*($D$4<>NA)","v":0.36511912618261821},{"$f":"'Calc|Option 1'!BN264*($D$4<>NA)","v":0.3742471043371835},{"$f":"'Calc|Option 1'!BO264*($D$4<>NA)","v":0.38360328194561299},{"$f":"'Calc|Option 1'!BP264*($D$4<>NA)","v":0.39319336399425325},{"$f":"'Calc|Option 1'!BQ264*($D$4<>NA)","v":0.40302319809410947},{"$f":"'Calc|Option 1'!BR264*($D$4<>NA)","v":0.41309877804646206}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$390","v":"Electricity consumption"},"Calc|Option 1",{"$f":"'Input|Costs&Benefits'!$F$390","v":"MWh"},"n/a","n/a",null,null,{"$f":"'Calc|Option 2'!K288","v":0},{"$f":"'Calc|Option 2'!L288","v":0},{"$f":"'Calc|Option 2'!M288","v":0},{"$f":"'Calc|Option 2'!N288","v":0},{"$f":"'Calc|Option 2'!O288","v":0},{"$f":"'Calc|Option 2'!P288","v":0},{"$f":"'Calc|Option 2'!Q288","v":0},{"$f":"'Calc|Option 2'!R288","v":0},{"$f":"'Calc|Option 2'!S288","v":0},{"$f":"'Calc|Option 2'!T288","v":0},{"$f":"'Calc|Option 2'!U288","v":0},{"$f":"'Calc|Option 2'!V288","v":0},{"$f":"'Calc|Option 2'!W288","v":0},{"$f":"'Calc|Option 2'!X288","v":0},{"$f":"'Calc|Option 2'!Y288","v":0},{"$f":"'Calc|Option 2'!Z288","v":0},{"$f":"'Calc|Option 2'!AA288","v":0},{"$f":"'Calc|Option 2'!AB288","v":0},{"$f":"'Calc|Option 2'!AC288","v":0},{"$f":"'Calc|Option 2'!AD288","v":0},{"$f":"'Calc|Option 2'!AE288","v":0},{"$f":"'Calc|Option 2'!AF288","v":0},{"$f":"'Calc|Option 2'!AG288","v":0},{"$f":"'Calc|Option 2'!AH288","v":0},{"$f":"'Calc|Option 2'!AI288","v":0},{"$f":"'Calc|Option 2'!AJ288","v":0},{"$f":"'Calc|Option 2'!AK288","v":0},{"$f":"'Calc|Option 2'!AL288","v":0},{"$f":"'Calc|Option 2'!AM288","v":0},{"$f":"'Calc|Option 2'!AN288","v":0},{"$f":"'Calc|Option 2'!AO288","v":0},{"$f":"'Calc|Option 2'!AP288","v":0},{"$f":"'Calc|Option 2'!AQ288","v":0},{"$f":"'Calc|Option 2'!AR288","v":0},{"$f":"'Calc|Option 2'!AS288","v":0},{"$f":"'Calc|Option 2'!AT288","v":0},{"$f":"'Calc|Option 2'!AU288","v":0},{"$f":"'Calc|Option 2'!AV288","v":0},{"$f":"'Calc|Option 2'!AW288","v":0},{"$f":"'Calc|Option 2'!AX288","v":0},{"$f":"'Calc|Option 2'!AY288","v":0},{"$f":"'Calc|Option 2'!AZ288","v":0},{"$f":"'Calc|Option 2'!BA288","v":0},{"$f":"'Calc|Option 2'!BB288","v":0},{"$f":"'Calc|Option 2'!BC288","v":0},{"$f":"'Calc|Option 2'!BD288","v":0},{"$f":"'Calc|Option 2'!BE288","v":0},{"$f":"'Calc|Option 2'!BF288","v":0},{"$f":"'Calc|Option 2'!BG288","v":0},{"$f":"'Calc|Option 2'!BH288","v":0},{"$f":"'Calc|Option 2'!BI288","v":0},{"$f":"'Calc|Option 2'!BJ288","v":0},{"$f":"'Calc|Option 2'!BK288","v":0},{"$f":"'Calc|Option 2'!BL288","v":0},{"$f":"'Calc|Option 2'!BM288","v":0},{"$f":"'Calc|Option 2'!BN288","v":0},{"$f":"'Calc|Option 2'!BO288","v":0},{"$f":"'Calc|Option 2'!BP288","v":0},{"$f":"'Calc|Option 2'!BQ288","v":0},{"$f":"'Calc|Option 2'!BR288","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$392","v":"Distribution Loss Factor (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$392:$E$398,0)+ROW('Input|Costs&Benefits'!$E$392)-1","v":396},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D285","v":"Energy Losses"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K288*K287*K289/(1-K289)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ288*AQ287*AQ289/(1-AQ289)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K293:BR293)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K291),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(AQ291),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Summary of Cashflow - JEN"]
[]
[null,null,null,"NPV"]
[]
[null,null,null,"Summary of Cashflow - JEN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K301:BR301,$K$23:$BR$23)","v":0},{"$f":"-K189*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ189*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K302:BR302,$K$23:$BR$23)","v":0},{"$f":"-K190*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ190*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K303:BR303,$K$23:$BR$23)","v":0},{"$f":"-K235*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ235*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast Economic Benefit","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K304:BR304,$K$23:$BR$23)","v":0},{"$f":"K248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Cashflow - JEN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J301:J304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP301:AP304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J308","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K306:BR306)-J306,6)=0,0,1)","v":0}]
[]
[null,null,null,"Incremental Cashflow","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Incremental forecast opex (ongoing)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K312:BR312,$K$23:$BR$23)","v":0},{"$f":"IF($D$4<>NA,K301-'Calc|Option 1'!K278,0)","v":0},{"$f":"IF($D$4<>NA,L301-'Calc|Option 1'!L278,0)","v":0},{"$f":"IF($D$4<>NA,M301-'Calc|Option 1'!M278,0)","v":0},{"$f":"IF($D$4<>NA,N301-'Calc|Option 1'!N278,0)","v":0},{"$f":"IF($D$4<>NA,O301-'Calc|Option 1'!O278,0)","v":0},{"$f":"IF($D$4<>NA,P301-'Calc|Option 1'!P278,0)","v":0},{"$f":"IF($D$4<>NA,Q301-'Calc|Option 1'!Q278,0)","v":0},{"$f":"IF($D$4<>NA,R301-'Calc|Option 1'!R278,0)","v":0},{"$f":"IF($D$4<>NA,S301-'Calc|Option 1'!S278,0)","v":0},{"$f":"IF($D$4<>NA,T301-'Calc|Option 1'!T278,0)","v":0},{"$f":"IF($D$4<>NA,U301-'Calc|Option 1'!U278,0)","v":0},{"$f":"IF($D$4<>NA,V301-'Calc|Option 1'!V278,0)","v":0},{"$f":"IF($D$4<>NA,W301-'Calc|Option 1'!W278,0)","v":0},{"$f":"IF($D$4<>NA,X301-'Calc|Option 1'!X278,0)","v":0},{"$f":"IF($D$4<>NA,Y301-'Calc|Option 1'!Y278,0)","v":0},{"$f":"IF($D$4<>NA,Z301-'Calc|Option 1'!Z278,0)","v":0},{"$f":"IF($D$4<>NA,AA301-'Calc|Option 1'!AA278,0)","v":0},{"$f":"IF($D$4<>NA,AB301-'Calc|Option 1'!AB278,0)","v":0},{"$f":"IF($D$4<>NA,AC301-'Calc|Option 1'!AC278,0)","v":0},{"$f":"IF($D$4<>NA,AD301-'Calc|Option 1'!AD278,0)","v":0},{"$f":"IF($D$4<>NA,AE301-'Calc|Option 1'!AE278,0)","v":0},{"$f":"IF($D$4<>NA,AF301-'Calc|Option 1'!AF278,0)","v":0},{"$f":"IF($D$4<>NA,AG301-'Calc|Option 1'!AG278,0)","v":0},{"$f":"IF($D$4<>NA,AH301-'Calc|Option 1'!AH278,0)","v":0},{"$f":"IF($D$4<>NA,AI301-'Calc|Option 1'!AI278,0)","v":0},{"$f":"IF($D$4<>NA,AJ301-'Calc|Option 1'!AJ278,0)","v":0},{"$f":"IF($D$4<>NA,AK301-'Calc|Option 1'!AK278,0)","v":0},{"$f":"IF($D$4<>NA,AL301-'Calc|Option 1'!AL278,0)","v":0},{"$f":"IF($D$4<>NA,AM301-'Calc|Option 1'!AM278,0)","v":0},{"$f":"IF($D$4<>NA,AN301-'Calc|Option 1'!AN278,0)","v":0},{"$f":"IF($D$4<>NA,AO301-'Calc|Option 1'!AO278,0)","v":0},{"$f":"IF($D$4<>NA,AP301-'Calc|Option 1'!AP278,0)","v":0},{"$f":"IF($D$4<>NA,AQ301-'Calc|Option 1'!AQ278,0)","v":0},{"$f":"IF($D$4<>NA,AR301-'Calc|Option 1'!AR278,0)","v":0},{"$f":"IF($D$4<>NA,AS301-'Calc|Option 1'!AS278,0)","v":0},{"$f":"IF($D$4<>NA,AT301-'Calc|Option 1'!AT278,0)","v":0},{"$f":"IF($D$4<>NA,AU301-'Calc|Option 1'!AU278,0)","v":0},{"$f":"IF($D$4<>NA,AV301-'Calc|Option 1'!AV278,0)","v":0},{"$f":"IF($D$4<>NA,AW301-'Calc|Option 1'!AW278,0)","v":0},{"$f":"IF($D$4<>NA,AX301-'Calc|Option 1'!AX278,0)","v":0},{"$f":"IF($D$4<>NA,AY301-'Calc|Option 1'!AY278,0)","v":0},{"$f":"IF($D$4<>NA,AZ301-'Calc|Option 1'!AZ278,0)","v":0},{"$f":"IF($D$4<>NA,BA301-'Calc|Option 1'!BA278,0)","v":0},{"$f":"IF($D$4<>NA,BB301-'Calc|Option 1'!BB278,0)","v":0},{"$f":"IF($D$4<>NA,BC301-'Calc|Option 1'!BC278,0)","v":0},{"$f":"IF($D$4<>NA,BD301-'Calc|Option 1'!BD278,0)","v":0},{"$f":"IF($D$4<>NA,BE301-'Calc|Option 1'!BE278,0)","v":0},{"$f":"IF($D$4<>NA,BF301-'Calc|Option 1'!BF278,0)","v":0},{"$f":"IF($D$4<>NA,BG301-'Calc|Option 1'!BG278,0)","v":0},{"$f":"IF($D$4<>NA,BH301-'Calc|Option 1'!BH278,0)","v":0},{"$f":"IF($D$4<>NA,BI301-'Calc|Option 1'!BI278,0)","v":0},{"$f":"IF($D$4<>NA,BJ301-'Calc|Option 1'!BJ278,0)","v":0},{"$f":"IF($D$4<>NA,BK301-'Calc|Option 1'!BK278,0)","v":0},{"$f":"IF($D$4<>NA,BL301-'Calc|Option 1'!BL278,0)","v":0},{"$f":"IF($D$4<>NA,BM301-'Calc|Option 1'!BM278,0)","v":0},{"$f":"IF($D$4<>NA,BN301-'Calc|Option 1'!BN278,0)","v":0},{"$f":"IF($D$4<>NA,BO301-'Calc|Option 1'!BO278,0)","v":0},{"$f":"IF($D$4<>NA,BP301-'Calc|Option 1'!BP278,0)","v":0},{"$f":"IF($D$4<>NA,BQ301-'Calc|Option 1'!BQ278,0)","v":0},{"$f":"IF($D$4<>NA,BR301-'Calc|Option 1'!BR278,0)","v":0}]
[null,null,null,"Incremental forecast opex (one-off)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K313:BR313,$K$23:$BR$23)","v":0},{"$f":"IF($D$4<>NA,K302-'Calc|Option 1'!K279,0)","v":0},{"$f":"IF($D$4<>NA,L302-'Calc|Option 1'!L279,0)","v":0},{"$f":"IF($D$4<>NA,M302-'Calc|Option 1'!M279,0)","v":0},{"$f":"IF($D$4<>NA,N302-'Calc|Option 1'!N279,0)","v":0},{"$f":"IF($D$4<>NA,O302-'Calc|Option 1'!O279,0)","v":0},{"$f":"IF($D$4<>NA,P302-'Calc|Option 1'!P279,0)","v":0},{"$f":"IF($D$4<>NA,Q302-'Calc|Option 1'!Q279,0)","v":0},{"$f":"IF($D$4<>NA,R302-'Calc|Option 1'!R279,0)","v":0},{"$f":"IF($D$4<>NA,S302-'Calc|Option 1'!S279,0)","v":0},{"$f":"IF($D$4<>NA,T302-'Calc|Option 1'!T279,0)","v":0},{"$f":"IF($D$4<>NA,U302-'Calc|Option 1'!U279,0)","v":0},{"$f":"IF($D$4<>NA,V302-'Calc|Option 1'!V279,0)","v":0},{"$f":"IF($D$4<>NA,W302-'Calc|Option 1'!W279,0)","v":0},{"$f":"IF($D$4<>NA,X302-'Calc|Option 1'!X279,0)","v":0},{"$f":"IF($D$4<>NA,Y302-'Calc|Option 1'!Y279,0)","v":0},{"$f":"IF($D$4<>NA,Z302-'Calc|Option 1'!Z279,0)","v":0},{"$f":"IF($D$4<>NA,AA302-'Calc|Option 1'!AA279,0)","v":0},{"$f":"IF($D$4<>NA,AB302-'Calc|Option 1'!AB279,0)","v":0},{"$f":"IF($D$4<>NA,AC302-'Calc|Option 1'!AC279,0)","v":0},{"$f":"IF($D$4<>NA,AD302-'Calc|Option 1'!AD279,0)","v":0},{"$f":"IF($D$4<>NA,AE302-'Calc|Option 1'!AE279,0)","v":0},{"$f":"IF($D$4<>NA,AF302-'Calc|Option 1'!AF279,0)","v":0},{"$f":"IF($D$4<>NA,AG302-'Calc|Option 1'!AG279,0)","v":0},{"$f":"IF($D$4<>NA,AH302-'Calc|Option 1'!AH279,0)","v":0},{"$f":"IF($D$4<>NA,AI302-'Calc|Option 1'!AI279,0)","v":0},{"$f":"IF($D$4<>NA,AJ302-'Calc|Option 1'!AJ279,0)","v":0},{"$f":"IF($D$4<>NA,AK302-'Calc|Option 1'!AK279,0)","v":0},{"$f":"IF($D$4<>NA,AL302-'Calc|Option 1'!AL279,0)","v":0},{"$f":"IF($D$4<>NA,AM302-'Calc|Option 1'!AM279,0)","v":0},{"$f":"IF($D$4<>NA,AN302-'Calc|Option 1'!AN279,0)","v":0},{"$f":"IF($D$4<>NA,AO302-'Calc|Option 1'!AO279,0)","v":0},{"$f":"IF($D$4<>NA,AP302-'Calc|Option 1'!AP279,0)","v":0},{"$f":"IF($D$4<>NA,AQ302-'Calc|Option 1'!AQ279,0)","v":0},{"$f":"IF($D$4<>NA,AR302-'Calc|Option 1'!AR279,0)","v":0},{"$f":"IF($D$4<>NA,AS302-'Calc|Option 1'!AS279,0)","v":0},{"$f":"IF($D$4<>NA,AT302-'Calc|Option 1'!AT279,0)","v":0},{"$f":"IF($D$4<>NA,AU302-'Calc|Option 1'!AU279,0)","v":0},{"$f":"IF($D$4<>NA,AV302-'Calc|Option 1'!AV279,0)","v":0},{"$f":"IF($D$4<>NA,AW302-'Calc|Option 1'!AW279,0)","v":0},{"$f":"IF($D$4<>NA,AX302-'Calc|Option 1'!AX279,0)","v":0},{"$f":"IF($D$4<>NA,AY302-'Calc|Option 1'!AY279,0)","v":0},{"$f":"IF($D$4<>NA,AZ302-'Calc|Option 1'!AZ279,0)","v":0},{"$f":"IF($D$4<>NA,BA302-'Calc|Option 1'!BA279,0)","v":0},{"$f":"IF($D$4<>NA,BB302-'Calc|Option 1'!BB279,0)","v":0},{"$f":"IF($D$4<>NA,BC302-'Calc|Option 1'!BC279,0)","v":0},{"$f":"IF($D$4<>NA,BD302-'Calc|Option 1'!BD279,0)","v":0},{"$f":"IF($D$4<>NA,BE302-'Calc|Option 1'!BE279,0)","v":0},{"$f":"IF($D$4<>NA,BF302-'Calc|Option 1'!BF279,0)","v":0},{"$f":"IF($D$4<>NA,BG302-'Calc|Option 1'!BG279,0)","v":0},{"$f":"IF($D$4<>NA,BH302-'Calc|Option 1'!BH279,0)","v":0},{"$f":"IF($D$4<>NA,BI302-'Calc|Option 1'!BI279,0)","v":0},{"$f":"IF($D$4<>NA,BJ302-'Calc|Option 1'!BJ279,0)","v":0},{"$f":"IF($D$4<>NA,BK302-'Calc|Option 1'!BK279,0)","v":0},{"$f":"IF($D$4<>NA,BL302-'Calc|Option 1'!BL279,0)","v":0},{"$f":"IF($D$4<>NA,BM302-'Calc|Option 1'!BM279,0)","v":0},{"$f":"IF($D$4<>NA,BN302-'Calc|Option 1'!BN279,0)","v":0},{"$f":"IF($D$4<>NA,BO302-'Calc|Option 1'!BO279,0)","v":0},{"$f":"IF($D$4<>NA,BP302-'Calc|Option 1'!BP279,0)","v":0},{"$f":"IF($D$4<>NA,BQ302-'Calc|Option 1'!BQ279,0)","v":0},{"$f":"IF($D$4<>NA,BR302-'Calc|Option 1'!BR279,0)","v":0}]
[null,null,null,"Incremental forecast net capex","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K314:BR314,$K$23:$BR$23)","v":0},{"$f":"IF($D$4<>NA,K303-'Calc|Option 1'!K280,0)","v":0},{"$f":"IF($D$4<>NA,L303-'Calc|Option 1'!L280,0)","v":0},{"$f":"IF($D$4<>NA,M303-'Calc|Option 1'!M280,0)","v":0},{"$f":"IF($D$4<>NA,N303-'Calc|Option 1'!N280,0)","v":0},{"$f":"IF($D$4<>NA,O303-'Calc|Option 1'!O280,0)","v":0},{"$f":"IF($D$4<>NA,P303-'Calc|Option 1'!P280,0)","v":0},{"$f":"IF($D$4<>NA,Q303-'Calc|Option 1'!Q280,0)","v":0},{"$f":"IF($D$4<>NA,R303-'Calc|Option 1'!R280,0)","v":0},{"$f":"IF($D$4<>NA,S303-'Calc|Option 1'!S280,0)","v":0},{"$f":"IF($D$4<>NA,T303-'Calc|Option 1'!T280,0)","v":0},{"$f":"IF($D$4<>NA,U303-'Calc|Option 1'!U280,0)","v":0},{"$f":"IF($D$4<>NA,V303-'Calc|Option 1'!V280,0)","v":0},{"$f":"IF($D$4<>NA,W303-'Calc|Option 1'!W280,0)","v":0},{"$f":"IF($D$4<>NA,X303-'Calc|Option 1'!X280,0)","v":0},{"$f":"IF($D$4<>NA,Y303-'Calc|Option 1'!Y280,0)","v":0},{"$f":"IF($D$4<>NA,Z303-'Calc|Option 1'!Z280,0)","v":0},{"$f":"IF($D$4<>NA,AA303-'Calc|Option 1'!AA280,0)","v":0},{"$f":"IF($D$4<>NA,AB303-'Calc|Option 1'!AB280,0)","v":0},{"$f":"IF($D$4<>NA,AC303-'Calc|Option 1'!AC280,0)","v":0},{"$f":"IF($D$4<>NA,AD303-'Calc|Option 1'!AD280,0)","v":0},{"$f":"IF($D$4<>NA,AE303-'Calc|Option 1'!AE280,0)","v":0},{"$f":"IF($D$4<>NA,AF303-'Calc|Option 1'!AF280,0)","v":0},{"$f":"IF($D$4<>NA,AG303-'Calc|Option 1'!AG280,0)","v":0},{"$f":"IF($D$4<>NA,AH303-'Calc|Option 1'!AH280,0)","v":0},{"$f":"IF($D$4<>NA,AI303-'Calc|Option 1'!AI280,0)","v":0},{"$f":"IF($D$4<>NA,AJ303-'Calc|Option 1'!AJ280,0)","v":0},{"$f":"IF($D$4<>NA,AK303-'Calc|Option 1'!AK280,0)","v":0},{"$f":"IF($D$4<>NA,AL303-'Calc|Option 1'!AL280,0)","v":0},{"$f":"IF($D$4<>NA,AM303-'Calc|Option 1'!AM280,0)","v":0},{"$f":"IF($D$4<>NA,AN303-'Calc|Option 1'!AN280,0)","v":0},{"$f":"IF($D$4<>NA,AO303-'Calc|Option 1'!AO280,0)","v":0},{"$f":"IF($D$4<>NA,AP303-'Calc|Option 1'!AP280,0)","v":0},{"$f":"IF($D$4<>NA,AQ303-'Calc|Option 1'!AQ280,0)","v":0},{"$f":"IF($D$4<>NA,AR303-'Calc|Option 1'!AR280,0)","v":0},{"$f":"IF($D$4<>NA,AS303-'Calc|Option 1'!AS280,0)","v":0},{"$f":"IF($D$4<>NA,AT303-'Calc|Option 1'!AT280,0)","v":0},{"$f":"IF($D$4<>NA,AU303-'Calc|Option 1'!AU280,0)","v":0},{"$f":"IF($D$4<>NA,AV303-'Calc|Option 1'!AV280,0)","v":0},{"$f":"IF($D$4<>NA,AW303-'Calc|Option 1'!AW280,0)","v":0},{"$f":"IF($D$4<>NA,AX303-'Calc|Option 1'!AX280,0)","v":0},{"$f":"IF($D$4<>NA,AY303-'Calc|Option 1'!AY280,0)","v":0},{"$f":"IF($D$4<>NA,AZ303-'Calc|Option 1'!AZ280,0)","v":0},{"$f":"IF($D$4<>NA,BA303-'Calc|Option 1'!BA280,0)","v":0},{"$f":"IF($D$4<>NA,BB303-'Calc|Option 1'!BB280,0)","v":0},{"$f":"IF($D$4<>NA,BC303-'Calc|Option 1'!BC280,0)","v":0},{"$f":"IF($D$4<>NA,BD303-'Calc|Option 1'!BD280,0)","v":0},{"$f":"IF($D$4<>NA,BE303-'Calc|Option 1'!BE280,0)","v":0},{"$f":"IF($D$4<>NA,BF303-'Calc|Option 1'!BF280,0)","v":0},{"$f":"IF($D$4<>NA,BG303-'Calc|Option 1'!BG280,0)","v":0},{"$f":"IF($D$4<>NA,BH303-'Calc|Option 1'!BH280,0)","v":0},{"$f":"IF($D$4<>NA,BI303-'Calc|Option 1'!BI280,0)","v":0},{"$f":"IF($D$4<>NA,BJ303-'Calc|Option 1'!BJ280,0)","v":0},{"$f":"IF($D$4<>NA,BK303-'Calc|Option 1'!BK280,0)","v":0},{"$f":"IF($D$4<>NA,BL303-'Calc|Option 1'!BL280,0)","v":0},{"$f":"IF($D$4<>NA,BM303-'Calc|Option 1'!BM280,0)","v":0},{"$f":"IF($D$4<>NA,BN303-'Calc|Option 1'!BN280,0)","v":0},{"$f":"IF($D$4<>NA,BO303-'Calc|Option 1'!BO280,0)","v":0},{"$f":"IF($D$4<>NA,BP303-'Calc|Option 1'!BP280,0)","v":0},{"$f":"IF($D$4<>NA,BQ303-'Calc|Option 1'!BQ280,0)","v":0},{"$f":"IF($D$4<>NA,BR303-'Calc|Option 1'!BR280,0)","v":0}]
[null,null,null,"Incremental forecast Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K315:BR315,$K$23:$BR$23)","v":0},{"$f":"IF($D$4<>NA,K304-'Calc|Option 1'!K281,0)","v":0},{"$f":"IF($D$4<>NA,L304-'Calc|Option 1'!L281,0)","v":0},{"$f":"IF($D$4<>NA,M304-'Calc|Option 1'!M281,0)","v":0},{"$f":"IF($D$4<>NA,N304-'Calc|Option 1'!N281,0)","v":0},{"$f":"IF($D$4<>NA,O304-'Calc|Option 1'!O281,0)","v":0},{"$f":"IF($D$4<>NA,P304-'Calc|Option 1'!P281,0)","v":0},{"$f":"IF($D$4<>NA,Q304-'Calc|Option 1'!Q281,0)","v":0},{"$f":"IF($D$4<>NA,R304-'Calc|Option 1'!R281,0)","v":0},{"$f":"IF($D$4<>NA,S304-'Calc|Option 1'!S281,0)","v":0},{"$f":"IF($D$4<>NA,T304-'Calc|Option 1'!T281,0)","v":0},{"$f":"IF($D$4<>NA,U304-'Calc|Option 1'!U281,0)","v":0},{"$f":"IF($D$4<>NA,V304-'Calc|Option 1'!V281,0)","v":0},{"$f":"IF($D$4<>NA,W304-'Calc|Option 1'!W281,0)","v":0},{"$f":"IF($D$4<>NA,X304-'Calc|Option 1'!X281,0)","v":0},{"$f":"IF($D$4<>NA,Y304-'Calc|Option 1'!Y281,0)","v":0},{"$f":"IF($D$4<>NA,Z304-'Calc|Option 1'!Z281,0)","v":0},{"$f":"IF($D$4<>NA,AA304-'Calc|Option 1'!AA281,0)","v":0},{"$f":"IF($D$4<>NA,AB304-'Calc|Option 1'!AB281,0)","v":0},{"$f":"IF($D$4<>NA,AC304-'Calc|Option 1'!AC281,0)","v":0},{"$f":"IF($D$4<>NA,AD304-'Calc|Option 1'!AD281,0)","v":0},{"$f":"IF($D$4<>NA,AE304-'Calc|Option 1'!AE281,0)","v":0},{"$f":"IF($D$4<>NA,AF304-'Calc|Option 1'!AF281,0)","v":0},{"$f":"IF($D$4<>NA,AG304-'Calc|Option 1'!AG281,0)","v":0},{"$f":"IF($D$4<>NA,AH304-'Calc|Option 1'!AH281,0)","v":0},{"$f":"IF($D$4<>NA,AI304-'Calc|Option 1'!AI281,0)","v":0},{"$f":"IF($D$4<>NA,AJ304-'Calc|Option 1'!AJ281,0)","v":0},{"$f":"IF($D$4<>NA,AK304-'Calc|Option 1'!AK281,0)","v":0},{"$f":"IF($D$4<>NA,AL304-'Calc|Option 1'!AL281,0)","v":0},{"$f":"IF($D$4<>NA,AM304-'Calc|Option 1'!AM281,0)","v":0},{"$f":"IF($D$4<>NA,AN304-'Calc|Option 1'!AN281,0)","v":0},{"$f":"IF($D$4<>NA,AO304-'Calc|Option 1'!AO281,0)","v":0},{"$f":"IF($D$4<>NA,AP304-'Calc|Option 1'!AP281,0)","v":0},{"$f":"IF($D$4<>NA,AQ304-'Calc|Option 1'!AQ281,0)","v":0},{"$f":"IF($D$4<>NA,AR304-'Calc|Option 1'!AR281,0)","v":0},{"$f":"IF($D$4<>NA,AS304-'Calc|Option 1'!AS281,0)","v":0},{"$f":"IF($D$4<>NA,AT304-'Calc|Option 1'!AT281,0)","v":0},{"$f":"IF($D$4<>NA,AU304-'Calc|Option 1'!AU281,0)","v":0},{"$f":"IF($D$4<>NA,AV304-'Calc|Option 1'!AV281,0)","v":0},{"$f":"IF($D$4<>NA,AW304-'Calc|Option 1'!AW281,0)","v":0},{"$f":"IF($D$4<>NA,AX304-'Calc|Option 1'!AX281,0)","v":0},{"$f":"IF($D$4<>NA,AY304-'Calc|Option 1'!AY281,0)","v":0},{"$f":"IF($D$4<>NA,AZ304-'Calc|Option 1'!AZ281,0)","v":0},{"$f":"IF($D$4<>NA,BA304-'Calc|Option 1'!BA281,0)","v":0},{"$f":"IF($D$4<>NA,BB304-'Calc|Option 1'!BB281,0)","v":0},{"$f":"IF($D$4<>NA,BC304-'Calc|Option 1'!BC281,0)","v":0},{"$f":"IF($D$4<>NA,BD304-'Calc|Option 1'!BD281,0)","v":0},{"$f":"IF($D$4<>NA,BE304-'Calc|Option 1'!BE281,0)","v":0},{"$f":"IF($D$4<>NA,BF304-'Calc|Option 1'!BF281,0)","v":0},{"$f":"IF($D$4<>NA,BG304-'Calc|Option 1'!BG281,0)","v":0},{"$f":"IF($D$4<>NA,BH304-'Calc|Option 1'!BH281,0)","v":0},{"$f":"IF($D$4<>NA,BI304-'Calc|Option 1'!BI281,0)","v":0},{"$f":"IF($D$4<>NA,BJ304-'Calc|Option 1'!BJ281,0)","v":0},{"$f":"IF($D$4<>NA,BK304-'Calc|Option 1'!BK281,0)","v":0},{"$f":"IF($D$4<>NA,BL304-'Calc|Option 1'!BL281,0)","v":0},{"$f":"IF($D$4<>NA,BM304-'Calc|Option 1'!BM281,0)","v":0},{"$f":"IF($D$4<>NA,BN304-'Calc|Option 1'!BN281,0)","v":0},{"$f":"IF($D$4<>NA,BO304-'Calc|Option 1'!BO281,0)","v":0},{"$f":"IF($D$4<>NA,BP304-'Calc|Option 1'!BP281,0)","v":0},{"$f":"IF($D$4<>NA,BQ304-'Calc|Option 1'!BQ281,0)","v":0},{"$f":"IF($D$4<>NA,BR304-'Calc|Option 1'!BR281,0)","v":0}]
[]
[null,null,null,"Net Incremental Economic Benefit Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J312:J315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP312:AP315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J319","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K317:BR317)-J317,6)=0,0,1)","v":0}]
[]
[null,null,"Scenarios - JEN"]
[]
[null,null,null,"| Economic Benefits overestimate"]
[]
[null,null,null,"Summary of Cashflow - JEN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast incremental cost","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K327:BR327,$K$23:$BR$23)","v":0},{"$f":"SUM(K312:K314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ312:AQ314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast incremental Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K328:BR328,$K$23:$BR$23)","v":0},{"$f":"K315*(1+Cust_Ben_over)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ315*(1+Cust_Ben_over)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Incremental Cashflow - JEN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J327:J328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP327:AP328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J332","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K330:BR330)-J330,6)=0,0,1)","v":0}]
[]
[null,"Calc | Summary"]
[]
[null,null,"Forecast Costs and Benefits"]
[]
[null,null,null,"Regulated | Forecast costs and benefits"]
[]
[null,null,null,{"$f":"C336&\" (Regulated)\"","v":"Forecast Costs and Benefits (Regulated)"},"Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K144+K301","v":-869.92541209594151},-911.47802706763321,-837.34268976332282,-597.7886540821944,-39.152747510238839,-40.129656062196567,-41.135491186693898,-42.166476623073336,-43.223339440362672,-44.306506311787672,-45.41687649601797,-46.555134668308781,-47.722672151310967,-48.919138939630002,-50.145364252433801,-51.402393751622789,-52.691025962642591,-54.012185907856939,-55.367167009019049,-56.756398231497087,-58.17712927498031,-59.630344151998294,-61.12337470547974,-62.660059789964926,-64.238015847827029,-65.847526599272783,-67.487403222872047,0,0,0,0,0,{"$f":"AQ144+AQ301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K145+K302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ145+AQ302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K146+K303","v":0},-31599.872946034957,-31523.080917707895,-31523.080917707895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ146+AQ303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Forecast Economic Benefits","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K147+K304","v":-271.89461032923924},-303.19007377640196,-222.2007451197031,-119.99090239798173,-0.39205774287076961,-0.43144122125752238,-0.49383034079349958,-0.55355135895688645,-0.62151116060966372,-0.69820402577371354,-0.77828353333632561,-0.86186959346709335,-0.95528724851519087,-1.0527516035372857,-1.1609416135546953,-1.2738157717384824,-1.3983380018540468,-1.5352120079042242,-1.6851505972740779,-1.8415274382569164,-2.0196541808914197,-2.2131506295747401,-2.4228909973895254,-2.6497349631480995,-2.9029186097982325,-3.1754813911337414,-3.4859679474209901,-1.979678201933093E-35,0,0,0,0,{"$f":"AQ147+AQ304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D340&\" (for presentation)\"","v":"Forecast Costs and Benefits (Regulated) (for presentation)"},"Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D342","v":"Forecast opex (ongoing)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K342/(1+K$12)^CF_End_Yr","v":-855.09002978853755},-898.1059864731651,-827.06815721740941,-590.45354617830696,-38.672327506011435,-39.637248996000181,-40.63074211781592,-41.64907694704258,-42.692971631277729,-43.762847608294543,-44.859593102496063,-45.983884387895962,-47.13709571505499,-48.318881373285983,-49.530060406903196,-50.771665647113771,-52.044485821134025,-53.349434600930188,-54.687789537448857,-56.05997433248011,-57.46327243300734,-58.898655777329495,-60.373366243705242,-61.891195582381236,-63.449789482944148,-65.039550888272842,-66.659305564255632,0,0,0,0,0,{"$f":"AQ342/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D343","v":"Forecast opex (one-off)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K343/(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ343/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D344","v":"Forecast net capex"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K344/(1+K$12)^CF_End_Yr","v":0},-31136.28,-31136.28,-31136.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ344/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"$D$346","v":"Forecast Economic Benefits"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K346/(1+K$12)^CF_End_Yr","v":-267.25782143277689},-298.74205654068095,-219.47425235232265,-118.51856562717879,-0.38724703622909384,-0.42614726345069898,-0.4877708433252928,-0.54675906050731771,-0.61388496798220149,-0.68963678075658985,-0.76873368046130641,-0.85129410591979804,-0.9435654886604059,-1.039833916734092,-1.146696391690103,-1.258185538425137,-1.3811798305510909,-1.5163743373388461,-1.6644731197393403,-1.8189311538086563,-1.9948722094635396,-2.1859943786746436,-2.3931611475774783,-2.6172216463785878,-2.867298627562596,-3.1365169536328086,-3.4431937146395328,-1.9553867518913591E-35,0,0,0,0,{"$f":"AQ346/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"NPV (Regulated)"]
[]
[null,null,null,"NPV of Cashflow (Regulated)","Source","Unit","Basis","Timing",null,"NPV"]
[]
[null,null,null,"NPV of Incremental forecast opex (ongoing)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J155+J312","v":17700.002151133322}]
[null,null,null,"NPV of Incremental forecast opex (one-off)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J156+J313","v":0}]
[null,null,null,"NPV of Incremental forecast net capex","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J157+J314","v":-82289.297917658987}]
[null,null,null,"NPV of Incremental forecast Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J158+J315","v":16742.638488058059}]
[]
[null,null,null,"NPV of net incremental Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"SUM(J360:J363)","v":-47846.65727846761}]
[]
[{"$f":"J367","v":0},null,null,"Check - total matches above",null,null,null,null,null,{"$f":"IF(ROUND(J160+J317-J365,6)=0,0,1)","v":0}]
[]
[null,null,"Scenarios - Summary"]
[]
[null,null,null,"| Economic Benefits overestimate"]
[]
[null,null,null,"NPV of Cashflow","Source","Unit","Basis","Timing",null,"NPV"]
[]
[null,null,null,"NPV Forecast incremental cost","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J170+J327","v":-64589.295766525662}]
[null,null,null,"NPV Forecast incremental Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J171+J328","v":15068.374639252253}]
[]
[null,null,null,"NPV of Incremental Net Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"SUM(J375:J376)","v":-49520.92112727341}]
[]
[{"$f":"J380","v":0},null,null,"Check - total matches above",null,null,null,null,null,{"$f":"IF(ROUND(J378-J173-J330,6)=0,0,1)","v":0}]
[]
[]
[null,"End"]

{"sheet":"Calc|Option 6","index":7,"n_rows":383,"n_cols":70,"rows_kept":383,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"Model_Name","v":"Costs and Benefits Analysis Model"},null,null,null,"Section Check:",{"$f":"IF(COUNTA($A$8:$A$383)=COUNTIF($A$8:$A$383,0),\"Ok\",\"Check\")","v":"Ok"},null,null,"Overall Check:",{"$f":"Overall_Check","v":"Ok"},null,"Legend:","Input","Internal","Select","Calculation"]
[null,null,null,{"$f":"RIGHT(CELL(\"filename\",D1),LEN(CELL(\"filename\",D1))-FIND(\"]\",CELL(\"filename\",D1)))","v":"Calc|Option 6"}]
[null,null,null,{"$f":"'Output|Options Summary (Annual)'!D18","v":"Option 6 - Deferral of project"},null,null,null,null,null,"Count",{"$f":"'Calc|Option 1'!K3","v":1},{"$f":"'Calc|Option 1'!L3","v":2},{"$f":"'Calc|Option 1'!M3","v":3},{"$f":"'Calc|Option 1'!N3","v":4},{"$f":"'Calc|Option 1'!O3","v":5},{"$f":"'Calc|Option 1'!P3","v":6},{"$f":"'Calc|Option 1'!Q3","v":7},{"$f":"'Calc|Option 1'!R3","v":8},{"$f":"'Calc|Option 1'!S3","v":9},{"$f":"'Calc|Option 1'!T3","v":10},{"$f":"'Calc|Option 1'!U3","v":11},{"$f":"'Calc|Option 1'!V3","v":12},{"$f":"'Calc|Option 1'!W3","v":13},{"$f":"'Calc|Option 1'!X3","v":14},{"$f":"'Calc|Option 1'!Y3","v":15},{"$f":"'Calc|Option 1'!Z3","v":16},{"$f":"'Calc|Option 1'!AA3","v":17},{"$f":"'Calc|Option 1'!AB3","v":18},{"$f":"'Calc|Option 1'!AC3","v":19},{"$f":"'Calc|Option 1'!AD3","v":20},{"$f":"'Calc|Option 1'!AE3","v":21},{"$f":"'Calc|Option 1'!AF3","v":22},{"$f":"'Calc|Option 1'!AG3","v":23},{"$f":"'Calc|Option 1'!AH3","v":24},{"$f":"'Calc|Option 1'!AI3","v":25},{"$f":"'Calc|Option 1'!AJ3","v":26},{"$f":"'Calc|Option 1'!AK3","v":27},{"$f":"'Calc|Option 1'!AL3","v":28},{"$f":"'Calc|Option 1'!AM3","v":29},{"$f":"'Calc|Option 1'!AN3","v":30},{"$f":"'Calc|Option 1'!AO3","v":31},{"$f":"'Calc|Option 1'!AP3","v":32},{"$f":"'Calc|Option 1'!AQ3","v":33},{"$f":"'Calc|Option 1'!AR3","v":34},{"$f":"'Calc|Option 1'!AS3","v":35},{"$f":"'Calc|Option 1'!AT3","v":36},{"$f":"'Calc|Option 1'!AU3","v":37},{"$f":"'Calc|Option 1'!AV3","v":38},{"$f":"'Calc|Option 1'!AW3","v":39},{"$f":"'Calc|Option 1'!AX3","v":40},{"$f":"'Calc|Option 1'!AY3","v":41},{"$f":"'Calc|Option 1'!AZ3","v":42},{"$f":"'Calc|Option 1'!BA3","v":43},{"$f":"'Calc|Option 1'!BB3","v":44},{"$f":"'Calc|Option 1'!BC3","v":45},{"$f":"'Calc|Option 1'!BD3","v":46},{"$f":"'Calc|Option 1'!BE3","v":47},{"$f":"'Calc|Option 1'!BF3","v":48},{"$f":"'Calc|Option 1'!BG3","v":49},{"$f":"'Calc|Option 1'!BH3","v":50},{"$f":"'Calc|Option 1'!BI3","v":51},{"$f":"'Calc|Option 1'!BJ3","v":52},{"$f":"'Calc|Option 1'!BK3","v":53},{"$f":"'Calc|Option 1'!BL3","v":54},{"$f":"'Calc|Option 1'!BM3","v":55},{"$f":"'Calc|Option 1'!BN3","v":56},{"$f":"'Calc|Option 1'!BO3","v":57},{"$f":"'Calc|Option 1'!BP3","v":58},{"$f":"'Calc|Option 1'!BQ3","v":59},{"$f":"'Calc|Option 1'!BR3","v":60}]
[null,null,null,{"$f":"Option_6","v":"Option 6"},"Source","Unit","Basis","Timing",null,"Year",{"$f":"'Calc|Option 1'!K4","v":2024},{"$f":"'Calc|Option 1'!L4","v":2025},{"$f":"'Calc|Option 1'!M4","v":2026},{"$f":"'Calc|Option 1'!N4","v":2027},{"$f":"'Calc|Option 1'!O4","v":2028},{"$f":"'Calc|Option 1'!P4","v":2029},{"$f":"'Calc|Option 1'!Q4","v":2030},{"$f":"'Calc|Option 1'!R4","v":2031},{"$f":"'Calc|Option 1'!S4","v":2032},{"$f":"'Calc|Option 1'!T4","v":2033},{"$f":"'Calc|Option 1'!U4","v":2034},{"$f":"'Calc|Option 1'!V4","v":2035},{"$f":"'Calc|Option 1'!W4","v":2036},{"$f":"'Calc|Option 1'!X4","v":2037},{"$f":"'Calc|Option 1'!Y4","v":2038},{"$f":"'Calc|Option 1'!Z4","v":2039},{"$f":"'Calc|Option 1'!AA4","v":2040},{"$f":"'Calc|Option 1'!AB4","v":2041},{"$f":"'Calc|Option 1'!AC4","v":2042},{"$f":"'Calc|Option 1'!AD4","v":2043},{"$f":"'Calc|Option 1'!AE4","v":2044},{"$f":"'Calc|Option 1'!AF4","v":2045},{"$f":"'Calc|Option 1'!AG4","v":2046},{"$f":"'Calc|Option 1'!AH4","v":2047},{"$f":"'Calc|Option 1'!AI4","v":2048},{"$f":"'Calc|Option 1'!AJ4","v":2049},{"$f":"'Calc|Option 1'!AK4","v":2050},{"$f":"'Calc|Option 1'!AL4","v":2051},{"$f":"'Calc|Option 1'!AM4","v":2052},{"$f":"'Calc|Option 1'!AN4","v":2053},{"$f":"'Calc|Option 1'!AO4","v":2054},{"$f":"'Calc|Option 1'!AP4","v":2055},{"$f":"'Calc|Option 1'!AQ4","v":2056},{"$f":"'Calc|Option 1'!AR4","v":2057},{"$f":"'Calc|Option 1'!AS4","v":2058},{"$f":"'Calc|Option 1'!AT4","v":2059},{"$f":"'Calc|Option 1'!AU4","v":2060},{"$f":"'Calc|Option 1'!AV4","v":2061},{"$f":"'Calc|Option 1'!AW4","v":2062},{"$f":"'Calc|Option 1'!AX4","v":2063},{"$f":"'Calc|Option 1'!AY4","v":2064},{"$f":"'Calc|Option 1'!AZ4","v":2065},{"$f":"'Calc|Option 1'!BA4","v":2066},{"$f":"'Calc|Option 1'!BB4","v":2067},{"$f":"'Calc|Option 1'!BC4","v":2068},{"$f":"'Calc|Option 1'!BD4","v":2069},{"$f":"'Calc|Option 1'!BE4","v":2070},{"$f":"'Calc|Option 1'!BF4","v":2071},{"$f":"'Calc|Option 1'!BG4","v":2072},{"$f":"'Calc|Option 1'!BH4","v":2073},{"$f":"'Calc|Option 1'!BI4","v":2074},{"$f":"'Calc|Option 1'!BJ4","v":2075},{"$f":"'Calc|Option 1'!BK4","v":2076},{"$f":"'Calc|Option 1'!BL4","v":2077},{"$f":"'Calc|Option 1'!BM4","v":2078},{"$f":"'Calc|Option 1'!BN4","v":2079},{"$f":"'Calc|Option 1'!BO4","v":2080},{"$f":"'Calc|Option 1'!BP4","v":2081},{"$f":"'Calc|Option 1'!BQ4","v":2082},{"$f":"'Calc|Option 1'!BR4","v":2083}]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Calc | Economic Assumptions"]
[]
[null,null,null,"Escalation","Source","Unit","Basis","Timing",null,null,{"$f":"\"FY\"&RIGHT(K$4,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AQ$4,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Inflation Rate","Calc|Option 1",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},"n/a",null,null,{"$f":"'Calc|Option 1'!K12","v":3.5000000000000003E-2},{"$f":"'Calc|Option 1'!L12","v":0.03},{"$f":"'Calc|Option 1'!M12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!N12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!O12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!P12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!Q12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!R12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!S12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!T12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!U12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!V12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!W12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!X12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!Y12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!Z12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AA12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AB12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AC12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AD12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AE12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AF12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AG12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AH12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AI12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AJ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AK12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AL12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AM12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AN12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AO12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AP12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AQ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AR12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AS12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AT12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AU12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AV12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AW12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AX12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AY12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AZ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BA12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BB12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BC12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BD12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BE12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BF12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BG12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BH12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BI12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BJ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BK12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BL12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BM12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BN12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BO12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BP12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BQ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BR12","v":2.5000000000000001E-2}]
[null,null,null,{"$f":"\"Inflation Index (Real \"&Start_Year&\" to Nominal Mid-year)\"","v":"Inflation Index (Real 2024 to Nominal Mid-year)"},"Calculated",{"$f":"index","v":"Index"},"n/a","n/a",null,null,{"$f":"1/(1+K12)^CF_End_Yr","v":0.98294637436598087},{"$f":"K13*(1+K12)^CF_End_Yr*(1+L12)^CF_End_Yr","v":1.014889156509222},1.0427955216628042,1.0688654097043739,1.0955870449469831,1.1229767210706574,1.1510511390974234,1.1798274175748587,1.2093231030142297,1.2395561805895852,1.2705450851043245,1.3023087122319323,1.3348664300377302,1.3682380907886731,1.4024440430583895,1.4375051441348488,1.4734427727382196,1.5102788420566746,1.5480358131080911,1.5867367084357931,1.6264051261466874,1.6670652543003541,1.7087418856578624,1.7514604327993086,1.7952469436192908,1.8401281172097728,1.8861313201400167,1.9332846031435167,1.9816167182221041,2.0311571361776561,2.0819360645820968,2.1339844661966487,2.1873340778515646,2.242017429797853,2.2980678655427988,2.3555195621813683,2.4144075512359016,2.4747677400167984,2.5366369335172179,2.6000528568551475,2.6650541782765256,2.7316805327334377,2.7999725460517726,2.8699718597030661,2.941721156195642,3.015264185100532,3.0906457897280442,3.1679119344712445,3.247109732833025,3.3282874761538497,3.4114946630576952,3.4967820296341365,3.5842015803749887,3.6738066198843624,3.7656517853814702,3.8597930800160056,3.9562879070164048,4.0551951046918138,4.1565749823091078,4.2604893568668345]
[null,null,null,{"$f":"\"Inflation Index (Nominal Mid-year to Real \"&Start_Year&\" )\"","v":"Inflation Index (Nominal Mid-year to Real 2024 )"},"Calculated",{"$f":"index","v":"Index"},"n/a","n/a",null,null,{"$f":"1/K13","v":1.0173494974687902},{"$f":"1/L13","v":0.98532927816429317},0.95896077344620356,0.93557148628897935,0.91275266955022394,0.89049040931729184,0.86877113104126069,0.84758159125976673,0.82690886952172393,0.80674036050899911,0.78706376635024322,0.76786708912218871,0.74913862353384286,0.73086694978911526,0.71304092662352725,0.69564968451075848,0.67868261903488658,0.66212938442427971,0.64597988724319988,0.6302242802372684,0.61485295632904247,0.59985654276004163,0.58522589537565051,0.5709520930494153,0.55702643224333215,0.54344042170081197,0.53018577726908489,0.51725441684788787,0.50463845546135411,0.49233020045010173,0.48032214678058721,0.46860697246886568,0.45717753411596657,0.44602686255216267,0.43514815858747585,0.42453478886583024,0.41418028182032229,0.40407832372714381,0.39422275485575015,0.38460756571292709,0.37522689337846554,0.36607501793021041,0.35714635895630298,0.34843547215249082,0.33993704600243019,0.33164589853895637,0.32355697418434781,0.31566534066765645,0.30796618601722586,0.3004548156265619,0.2931266493917678,0.2859772189187979,0.27900216479882733,0.27219723395007556,0.26555827702446405,0.25908124587752596,0.2527621911000254,0.24659725960978093,0.24058269230222537,0.23471482175826872]
[]
[null,null,null,"Discount Rate Assumptions","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"JGN - Pre-tax discount rate (NPV)","Calc|Option 1",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},{"$f":"NA","v":"n/a"},null,null,{"$f":"'Calc|Option 1'!K18","v":4.7225976612572398E-2},{"$f":"'Calc|Option 1'!L18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!M18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!N18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!O18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!P18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!Q18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!R18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!S18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!T18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!U18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!V18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!W18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!X18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!Y18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!Z18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AA18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AB18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AC18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AD18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AE18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AF18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AG18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AH18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AI18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AJ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AK18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AL18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AM18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AN18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AO18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AP18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AQ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AR18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AS18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AT18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AU18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AV18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AW18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AX18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AY18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AZ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BA18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BB18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BC18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BD18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BE18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BF18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BG18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BH18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BI18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BJ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BK18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BL18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BM18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BN18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BO18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BP18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BQ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BR18","v":4.8405839123026151E-2}]
[null,null,null,"JGN - Discount factor (NPV)","Calculated",{"$f":"factor","v":"Factor"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"1/(1+K18)","v":0.95490373838382736},{"$f":"K19/(1+L18)","v":0.9108149752223702},{"$f":"L19/(1+M18)","v":0.86876182985040562},0.82865031596648697,0.79039078670111085,0.75389773426124695,0.71908959882546031,0.68588858626251703,0.65422049426608619,0.6240145465169582,0.59520323450214263,0.56772216663732067,0.54150992435544876,0.51650792483988139,0.49266029009522833,0.46991372206332838,0.44821738350523044,0.42752278438296065,0.40778367348714523,0.38895593506828369,0.37099749024064838,0.35386820293845511,0.33752979021412155,0.32194573667813559,0.30708121288931178,0.29290299751304327,0.27937940307357662,0.26648020513437121,0.25417657474826483,0.24244101402647589,0.23124729468244254,0.22057039941314807,0.21038646598692304,0.20067273391276394,0.19140749357197714,0.18257003769846064,0.17414061509918469,0.16610038651143946,0.1584313824981933,0.15111646328745981,0.14413928046591784,0.13748424044117105,0.13113646959098807,0.12508178102163331,0.11930664286099561,0.11379814801565165,0.10854398532427278,0.10353241204290506,9.8752227600628559E-2,9.4192748566941528E-2,8.9843784774922816E-2,8.5695616546809419E-2,8.173897297108948E-2,7.7965011182561467E-2,7.4365296599051639E-2,7.093178407061998E-2,6.7656799899124195E-2,6.4533024687956686E-2,6.1553476983624462E-2,5.8711497672612072E-2]
[null,null,null,null,null,null,null,{"$f":"NA","v":"n/a"}]
[]
[null,null,null,"JEN - Pre-tax discount rate (NPV)","Calc|Option 1",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},{"$f":"NA","v":"n/a"},null,null,{"$f":"'Calc|Option 1'!K22","v":5.1468466524361739E-2},{"$f":"'Calc|Option 1'!L22","v":5.2113703897547797E-2},{"$f":"'Calc|Option 1'!M22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!N22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!O22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!P22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!Q22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!R22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!S22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!T22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!U22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!V22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!W22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!X22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!Y22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!Z22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AA22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AB22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AC22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AD22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AE22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AF22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AG22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AH22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AI22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AJ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AK22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AL22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AM22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AN22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AO22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AP22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AQ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AR22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AS22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AT22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AU22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AV22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AW22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AX22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AY22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AZ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BA22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BB22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BC22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BD22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BE22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BF22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BG22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BH22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BI22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BJ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BK22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BL22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BM22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BN22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BO22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BP22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BQ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BR22","v":5.2758941270733863E-2}]
[null,null,null,"JEN - Discount factor (NPV)","Calculated",{"$f":"factor","v":"Factor"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"1/(1+K22)","v":0.95105087012785927},{"$f":"K23/(1+L22)","v":0.90394304969576766},{"$f":"L23/(1+M22)","v":0.8586420065021364},0.81561122194384938,0.77473692216697299,0.73591103508636635,0.69903090464193451,0.66399901937490879,0.63072275460650851,0.59911412753730109,0.5690895646197407,0.54056968058881594,0.51347906856656156,0.48774610068546753,0.46330273870363242,0.44008435411092528,0.41802955725051449,0.39708003500395961,0.37718039661070341,0.35827802721430929,0.340322948748219,0.32326768779321102,0.307067150057173,0.2916785011453118,0.2770610533055563,0.26317615784970627,0.24998710296588808,0.23745901665213204,0.22555877451442669,0.21425491218546736,0.20351754213253295,0.19331827463453016,0.18363014271926784,0.17442753086249438,0.16568610726017813,0.15738275949495761,0.14949553342666325,0.14200357514533621,0.13488707583326781,0.12812721939027391,0.12170613268372511,0.11560683829179316,0.10981320961496636,0.1043099282371482,9.9082443423601591E-2,9.4116933648650855E-2,8.9400270051420219E-2,8.4919981722985441E-2,8.066422273315739E-2,7.6621740809716177E-2,7.2781847587283191E-2,6.9134390347168909E-2,6.5669725173476245E-2,6.2378691454483902E-2,5.9252587661891176E-2,5.628314834388419E-2,5.3462522271193018E-2,5.0783251678357649E-2,4.8238252545316468E-2,4.5820795867181553E-2]
[null,null,null,null,null,null,null,{"$f":"NA","v":"n/a"}]
[]
[null,"Calc | JGN"]
[]
[null,null,"Forecast costs - JGN"]
[]
[null,null,null,"Opex","Source","Unit","Basis","Timing","Nature",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H86=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H86=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I86","v":"Ongoing"},null,{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,K$13)*IF($D32=Shared,JGN_share,1))","v":538.93849689721071},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,L$13)*IF($D32=Shared,JGN_share,1))","v":576.07936212591301},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,M$13)*IF($D32=Shared,JGN_share,1))","v":612.08647044384054},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,N$13)*IF($D32=Shared,JGN_share,1))","v":648.05947708138672},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,O$13)*IF($D32=Shared,JGN_share,1))","v":685.44858000678312},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,P$13)*IF($D32=Shared,JGN_share,1))","v":724.30210090527351},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,Q$13)*IF($D32=Shared,JGN_share,1))","v":764.66989248618393},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,R$13)*IF($D32=Shared,JGN_share,1))","v":792.80191395223301},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,S$13)*IF($D32=Shared,JGN_share,1))","v":611.48652121008092},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,T$13)*IF($D32=Shared,JGN_share,1))","v":44.769068334724359},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,U$13)*IF($D32=Shared,JGN_share,1))","v":45.888295043092462},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,V$13)*IF($D32=Shared,JGN_share,1))","v":47.035502419169759},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,W$13)*IF($D32=Shared,JGN_share,1))","v":48.211389979648992},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,X$13)*IF($D32=Shared,JGN_share,1))","v":49.416674729140198},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,Y$13)*IF($D32=Shared,JGN_share,1))","v":50.652091597368688},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,Z$13)*IF($D32=Shared,JGN_share,1))","v":51.918393887302891},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AA$13)*IF($D32=Shared,JGN_share,1))","v":53.216353734485445},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AB$13)*IF($D32=Shared,JGN_share,1))","v":54.546762577847566},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AC$13)*IF($D32=Shared,JGN_share,1))","v":55.910431642293744},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AD$13)*IF($D32=Shared,JGN_share,1))","v":57.308192433351074},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AE$13)*IF($D32=Shared,JGN_share,1))","v":58.740897244184836},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AF$13)*IF($D32=Shared,JGN_share,1))","v":60.209419675289439},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AG$13)*IF($D32=Shared,JGN_share,1))","v":61.714655167171657},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AH$13)*IF($D32=Shared,JGN_share,1))","v":63.257521546350937},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AI$13)*IF($D32=Shared,JGN_share,1))","v":64.83895958500969},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AJ$13)*IF($D32=Shared,JGN_share,1))","v":66.459933574634917},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AK$13)*IF($D32=Shared,JGN_share,1))","v":68.12143191400078},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AL$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AM$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AN$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AO$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AP$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AQ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AR$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AS$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AT$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AU$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AV$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AW$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AX$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AY$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AZ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BA$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BB$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BC$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BD$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BE$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BF$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BG$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BH$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BI$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BJ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BK$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BL$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BM$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BN$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BO$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BP$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BQ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BR$13)*IF($D32=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H87=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H87=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I87","v":"Ongoing"},null,{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,K$13)*IF($D33=Shared,JGN_share,1))","v":63.924964015963603},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,L$13)*IF($D33=Shared,JGN_share,1))","v":68.963135654483295},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,M$13)*IF($D33=Shared,JGN_share,1))","v":73.901629027770753},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,N$13)*IF($D33=Shared,JGN_share,1))","v":78.867442060586242},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,O$13)*IF($D33=Shared,JGN_share,1))","v":84.035357226900146},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,P$13)*IF($D33=Shared,JGN_share,1))","v":89.412376000241878},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,Q$13)*IF($D33=Shared,JGN_share,1))","v":95.005723613983875},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,R$13)*IF($D33=Shared,JGN_share,1))","v":99.097715940175235},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,S$13)*IF($D33=Shared,JGN_share,1))","v":76.868820858860744},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,T$13)*IF($D33=Shared,JGN_share,1))","v":5.6579746346766218},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,U$13)*IF($D33=Shared,JGN_share,1))","v":5.799424000543536},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,V$13)*IF($D33=Shared,JGN_share,1))","v":5.9444096005571234},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,W$13)*IF($D33=Shared,JGN_share,1))","v":6.0930198405710492},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,X$13)*IF($D33=Shared,JGN_share,1))","v":6.2453453365853244},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,Y$13)*IF($D33=Shared,JGN_share,1))","v":6.401478969999955},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,Z$13)*IF($D33=Shared,JGN_share,1))","v":6.561515944249952},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AA$13)*IF($D33=Shared,JGN_share,1))","v":6.7255538428561987},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AB$13)*IF($D33=Shared,JGN_share,1))","v":6.8936926889276018},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AC$13)*IF($D33=Shared,JGN_share,1))","v":7.0660350061507904},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AD$13)*IF($D33=Shared,JGN_share,1))","v":7.242685881304558},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AE$13)*IF($D33=Shared,JGN_share,1))","v":7.4237530283371704},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AF$13)*IF($D33=Shared,JGN_share,1))","v":7.6093468540455973},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AG$13)*IF($D33=Shared,JGN_share,1))","v":7.7995805253967347},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AH$13)*IF($D33=Shared,JGN_share,1))","v":7.9945700385316512},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AI$13)*IF($D33=Shared,JGN_share,1))","v":8.1944342894949411},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AJ$13)*IF($D33=Shared,JGN_share,1))","v":8.399295146732312},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AK$13)*IF($D33=Shared,JGN_share,1))","v":8.6092775254006177},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AL$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AM$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AN$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AO$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AP$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AQ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AR$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AS$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AT$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AU$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AV$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AW$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AX$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AY$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AZ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BA$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BB$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BC$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BD$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BE$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BF$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BG$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BH$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BI$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BJ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BK$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BL$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BM$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BN$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BO$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BP$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BQ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BR$13)*IF($D33=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H88=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H88=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I88","v":"Ongoing"},null,{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,K$13)*IF($D34=Shared,JGN_share,1))","v":204.82039531787589},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,L$13)*IF($D34=Shared,JGN_share,1))","v":203.7095211764649},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,M$13)*IF($D34=Shared,JGN_share,1))","v":176.68184731177101},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,N$13)*IF($D34=Shared,JGN_share,1))","v":153.0384017066709},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,O$13)*IF($D34=Shared,JGN_share,1))","v":139.458573300832},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,P$13)*IF($D34=Shared,JGN_share,1))","v":139.46387994365162},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,Q$13)*IF($D34=Shared,JGN_share,1))","v":143.84252360022879},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,R$13)*IF($D34=Shared,JGN_share,1))","v":145.57136083575782},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,S$13)*IF($D34=Shared,JGN_share,1))","v":107.66611378866547},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,T$13)*IF($D34=Shared,JGN_share,1))","v":0.15718417726366571},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,U$13)*IF($D34=Shared,JGN_share,1))","v":0.16172918957033469},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,V$13)*IF($D34=Shared,JGN_share,1))","v":0.16640321238154732},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,W$13)*IF($D34=Shared,JGN_share,1))","v":0.17191137633498629},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,X$13)*IF($D34=Shared,JGN_share,1))","v":0.17716017394706446},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,Y$13)*IF($D34=Shared,JGN_share,1))","v":0.18228545581988115},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,Z$13)*IF($D34=Shared,JGN_share,1))","v":0.18755627667762176},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AA$13)*IF($D34=Shared,JGN_share,1))","v":0.19297671016836188},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AB$13)*IF($D34=Shared,JGN_share,1))","v":0.19870090560834452},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AC$13)*IF($D34=Shared,JGN_share,1))","v":0.20520554846174971},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AD$13)*IF($D34=Shared,JGN_share,1))","v":0.21206879021367264},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AE$13)*IF($D34=Shared,JGN_share,1))","v":0.21575557304502468},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AF$13)*IF($D34=Shared,JGN_share,1))","v":0.21634906236459084},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AG$13)*IF($D34=Shared,JGN_share,1))","v":0.22023076512851555},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AH$13)*IF($D34=Shared,JGN_share,1))","v":0.23025822138359658},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AI$13)*IF($D34=Shared,JGN_share,1))","v":0.24314502969517093},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AJ$13)*IF($D34=Shared,JGN_share,1))","v":0.24831007898799895},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AK$13)*IF($D34=Shared,JGN_share,1))","v":0.24365540697753593},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AL$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AM$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AN$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AO$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AP$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AQ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AR$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AS$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AT$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AU$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AV$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AW$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AX$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AY$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AZ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BA$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BB$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BC$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BD$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BE$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BF$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BG$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BH$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BI$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BJ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BK$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BL$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BM$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BN$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BO$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BP$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BQ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BR$13)*IF($D34=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H89=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H89=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I89","v":"Ongoing"},null,{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,K$13)*IF($D35=Shared,JGN_share,1))","v":47.406173557487421},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,L$13)*IF($D35=Shared,JGN_share,1))","v":49.353967516303918},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,M$13)*IF($D35=Shared,JGN_share,1))","v":52.46525799856574},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,N$13)*IF($D35=Shared,JGN_share,1))","v":55.756406851543233},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,O$13)*IF($D35=Shared,JGN_share,1))","v":58.672071026398342},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,P$13)*IF($D35=Shared,JGN_share,1))","v":61.733332830239632},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,Q$13)*IF($D35=Shared,JGN_share,1))","v":64.94651640877035},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,R$13)*IF($D35=Shared,JGN_share,1))","v":67.106814090988948},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,S$13)*IF($D35=Shared,JGN_share,1))","v":50.668706250350738},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,T$13)*IF($D35=Shared,JGN_share,1))","v":7.5641117350736101E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,U$13)*IF($D35=Shared,JGN_share,1))","v":7.9591041403592244E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,V$13)*IF($D35=Shared,JGN_share,1))","v":8.3751482204234548E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,W$13)*IF($D35=Shared,JGN_share,1))","v":8.8111403077081527E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,X$13)*IF($D35=Shared,JGN_share,1))","v":9.2721440304945432E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,Y$13)*IF($D35=Shared,JGN_share,1))","v":9.755019807350232E-2},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,Z$13)*IF($D35=Shared,JGN_share,1))","v":0.10262899860111427},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AA$13)*IF($D35=Shared,JGN_share,1))","v":0.10799172983476198},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AB$13)*IF($D35=Shared,JGN_share,1))","v":0.11362837966268184},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AC$13)*IF($D35=Shared,JGN_share,1))","v":0.11955104043648436},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AD$13)*IF($D35=Shared,JGN_share,1))","v":0.12579677000205347},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AE$13)*IF($D35=Shared,JGN_share,1))","v":0.13235536839134679},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AF$13)*IF($D35=Shared,JGN_share,1))","v":0.13926618610466887},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AG$13)*IF($D35=Shared,JGN_share,1))","v":0.14651893649500802},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AH$13)*IF($D35=Shared,JGN_share,1))","v":0.15415540536389602},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AI$13)*IF($D35=Shared,JGN_share,1))","v":0.16219294872440004},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AJ$13)*IF($D35=Shared,JGN_share,1))","v":0.1706780171471618},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AK$13)*IF($D35=Shared,JGN_share,1))","v":0.17957329533699862},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AL$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AM$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AN$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AO$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AP$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AQ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AR$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AS$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AT$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AU$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AV$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AW$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AX$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AY$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AZ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BA$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BB$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BC$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BD$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BE$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BF$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BG$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BH$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BI$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BJ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BK$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BL$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BM$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BN$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BO$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BP$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BQ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BR$13)*IF($D35=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H90=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H90=Shared),Shared,NA))","v":"JGN"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I90","v":"[Select from list]"},null,{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,K$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,L$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,M$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,N$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,O$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,P$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,Q$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,R$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,S$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,T$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,U$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,V$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,W$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,X$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,Y$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,Z$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AA$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AB$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AC$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AD$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AE$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AF$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AG$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AH$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AI$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AJ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AK$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AL$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AM$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AN$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AO$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AP$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AQ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AR$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AS$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AT$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AU$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AV$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AW$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AX$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AY$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AZ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BA$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BB$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BC$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BD$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BE$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BF$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BG$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BH$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BI$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BJ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BK$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BL$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BM$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BN$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BO$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BP$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BQ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BR$13)*IF($D36=Shared,JGN_share,1))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&I38&\" \"&D30","v":"Total Ongoing Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Ongoing_Opex","v":"Ongoing"},null,{"$f":"SUMIF($I32:$I35,$I38,K32:K35)","v":855.09002978853755},898.1059864731651,915.13520478194812,935.7217277001871,967.61458156091362,1014.9116896794067,1068.464656109167,1104.5778048191551,846.69016210795792,50.65986826401538,51.929039274609927,53.230066714312663,54.564432599632113,55.931901679977528,57.333406221262024,58.770095106831576,60.24287601734477,61.752784552046194,63.301223237342768,64.888743874871366,66.512761213958385,68.174381777804285,69.880985394191924,71.63650521163008,73.438731852924192,75.278216817502397,77.153938141715926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&I39&\" \"&D30","v":"Total Project cost (one-off) Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Oneoff_Opex","v":"Project cost (one-off)"},null,{"$f":"SUMIF($I32:$I35,$I39,K32:K35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K41:BR41)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K39),ISERROR(K38)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L39),ISERROR(L38)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross capex by asset class","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT(INDIRECT(\"'Input|Costs&Benefits'!I\"&$I45),3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),INDIRECT(\"'Input|Costs&Benefits'!I\"&$I45),NA)","v":"JGN - MP Mains & Services, HP Services"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$111:$E$165,0)+ROW('Input|Costs&Benefits'!$E$111)-1","v":151},null,{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,K$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,L$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,M$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,N$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,O$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,P$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,Q$14))","v":126.5929853596773},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,R$14))","v":1902.862203876148},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,S$14))","v":4712.9646211124573},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,T$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,U$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,V$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,W$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,X$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,Y$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,Z$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AA$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AB$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AC$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AD$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AE$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AF$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AG$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AH$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AI$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AJ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AK$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AL$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AM$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AN$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AO$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AP$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AQ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AR$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AS$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AT$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AU$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AV$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AW$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AX$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AY$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AZ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BA$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BB$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BC$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BD$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BE$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BF$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BG$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BH$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BI$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BJ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BK$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BL$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BM$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BN$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BO$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BP$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BQ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000",{"$f":"G45","v":"Real 2024"},"End-year",{"$f":"I45+1","v":152},null,{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,K$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,L$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,M$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,N$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,O$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,P$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,Q$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,R$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,S$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,T$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,U$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,V$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,W$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,X$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,Y$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,Z$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AA$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AB$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AC$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AD$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AE$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AF$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AG$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AH$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AI$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AJ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AK$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AL$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AM$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AN$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AO$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AP$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AQ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AR$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AS$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AT$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AU$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AV$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AW$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AX$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AY$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AZ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BA$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BB$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BC$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BD$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BE$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BF$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BG$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BH$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BI$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BJ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BK$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BL$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BM$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BN$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BO$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BP$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BQ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",153,null,{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,K$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,L$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,M$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,N$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,O$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,P$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,Q$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,R$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,S$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,T$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,U$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,V$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,W$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,X$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,Y$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,Z$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AA$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AB$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AC$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AD$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AE$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AF$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AG$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AH$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AI$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AJ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AK$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AL$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AM$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AN$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AO$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AP$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AQ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AR$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AS$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AT$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AU$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AV$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AW$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AX$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AY$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AZ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BA$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BB$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BC$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BD$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BE$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BF$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BG$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BH$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BI$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BJ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BK$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BL$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BM$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BN$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BO$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BP$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BQ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",154,null,{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,K$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,L$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,M$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,N$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,O$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,P$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,Q$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,R$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,S$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,T$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,U$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,V$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,W$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,X$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,Y$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,Z$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AA$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AB$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AC$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AD$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AE$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AF$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AG$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AH$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AI$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AJ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AK$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AL$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AM$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AN$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AO$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AP$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AQ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AR$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AS$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AT$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AU$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AV$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AW$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AX$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AY$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AZ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BA$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BB$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BC$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BD$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BE$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BF$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BG$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BH$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BI$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BJ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BK$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BL$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BM$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BN$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BO$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BP$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BQ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",155,null,{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,K$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,L$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,M$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,N$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,O$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,P$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,Q$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,R$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,S$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,T$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,U$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,V$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,W$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,X$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,Y$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,Z$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AA$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AB$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AC$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AD$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AE$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AF$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AG$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AH$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AI$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AJ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AK$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AL$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AM$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AN$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AO$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AP$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AQ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AR$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AS$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AT$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AU$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AV$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AW$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AX$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AY$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AZ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BA$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BB$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BC$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BD$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BE$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BF$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BG$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BH$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BI$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BJ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BK$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BL$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BM$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BN$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BO$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BP$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BQ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",156,null,{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,K$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,L$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,M$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,N$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,O$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,P$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,Q$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,R$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,S$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,T$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,U$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,V$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,W$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,X$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,Y$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,Z$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AA$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AB$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AC$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AD$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AE$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AF$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AG$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AH$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AI$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AJ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AK$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AL$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AM$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AN$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AO$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AP$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AQ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AR$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AS$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AT$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AU$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AV$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AW$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AX$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AY$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AZ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BA$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BB$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BC$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BD$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BE$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BF$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BG$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BH$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BI$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BJ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BK$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BL$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BM$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BN$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BO$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BP$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BQ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",157,null,{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,K$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,L$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,M$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,N$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,O$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,P$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,Q$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,R$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,S$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,T$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,U$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,V$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,W$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,X$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,Y$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,Z$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AA$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AB$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AC$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AD$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AE$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AF$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AG$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AH$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AI$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AJ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AK$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AL$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AM$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AN$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AO$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AP$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AQ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AR$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AS$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AT$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AU$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AV$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AW$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AX$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AY$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AZ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BA$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BB$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BC$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BD$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BE$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BF$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BG$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BH$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BI$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BJ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BK$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BL$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BM$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BN$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BO$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BP$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BQ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D43","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K45:K51)","v":0},{"$f":"SUM(L45:L51)","v":0},0,0,0,0,126.5929853596773,1902.862203876148,4712.9646211124573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D43","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K53*K$13","v":0},{"$f":"L53*L$13","v":0},0,0,0,0,145.715,2245.049,5699.4970000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K56:BR56)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K54),ISERROR(K53)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L54),ISERROR(L53)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capital Contribution","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D45","v":"JGN - MP Mains & Services, HP Services"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$171:$E$225,0)+ROW('Input|Costs&Benefits'!$E$171)-1","v":211},null,{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,K$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,L$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,M$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,N$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,O$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,P$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,Q$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,R$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,S$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,T$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,U$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,V$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,W$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,X$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,Y$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,Z$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AA$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AB$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AC$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AD$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AE$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AF$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AG$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AH$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AI$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AJ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AK$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AL$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AM$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AN$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AO$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AP$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AQ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AR$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AS$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AT$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AU$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AV$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AW$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AX$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AY$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AZ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BA$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BB$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BC$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BD$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BE$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BF$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BG$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BH$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BI$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BJ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BK$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BL$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BM$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BN$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BO$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BP$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BQ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BR$14))","v":0}]
[null,null,null,{"$f":"D46","v":"n/a"},"Input|Costs&Benefits","$000",{"$f":"G60","v":"Real 2024"},"End-year",{"$f":"I60+1","v":212},null,{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,K$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,L$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,M$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,N$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,O$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,P$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,Q$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,R$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,S$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,T$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,U$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,V$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,W$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,X$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,Y$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,Z$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AA$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AB$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AC$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AD$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AE$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AF$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AG$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AH$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AI$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AJ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AK$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AL$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AM$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AN$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AO$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AP$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AQ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AR$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AS$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AT$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AU$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AV$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AW$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AX$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AY$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AZ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BA$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BB$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BC$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BD$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BE$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BF$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BG$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BH$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BI$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BJ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BK$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BL$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BM$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BN$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BO$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BP$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BQ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",213,null,{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,K$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,L$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,M$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,N$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,O$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,P$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,Q$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,R$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,S$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,T$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,U$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,V$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,W$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,X$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,Y$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,Z$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AA$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AB$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AC$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AD$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AE$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AF$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AG$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AH$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AI$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AJ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AK$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AL$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AM$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AN$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AO$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AP$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AQ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AR$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AS$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AT$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AU$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AV$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AW$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AX$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AY$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AZ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BA$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BB$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BC$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BD$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BE$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BF$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BG$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BH$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BI$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BJ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BK$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BL$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BM$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BN$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BO$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BP$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BQ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",214,null,{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,K$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,L$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,M$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,N$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,O$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,P$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,Q$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,R$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,S$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,T$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,U$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,V$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,W$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,X$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,Y$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,Z$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AA$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AB$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AC$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AD$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AE$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AF$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AG$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AH$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AI$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AJ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AK$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AL$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AM$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AN$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AO$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AP$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AQ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AR$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AS$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AT$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AU$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AV$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AW$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AX$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AY$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AZ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BA$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BB$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BC$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BD$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BE$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BF$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BG$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BH$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BI$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BJ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BK$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BL$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BM$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BN$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BO$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BP$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BQ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",215,null,{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,K$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,L$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,M$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,N$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,O$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,P$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,Q$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,R$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,S$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,T$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,U$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,V$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,W$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,X$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,Y$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,Z$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AA$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AB$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AC$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AD$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AE$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AF$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AG$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AH$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AI$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AJ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AK$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AL$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AM$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AN$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AO$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AP$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AQ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AR$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AS$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AT$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AU$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AV$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AW$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AX$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AY$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AZ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BA$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BB$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BC$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BD$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BE$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BF$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BG$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BH$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BI$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BJ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BK$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BL$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BM$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BN$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BO$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BP$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BQ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",216,null,{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,K$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,L$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,M$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,N$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,O$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,P$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,Q$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,R$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,S$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,T$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,U$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,V$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,W$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,X$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,Y$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,Z$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AA$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AB$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AC$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AD$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AE$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AF$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AG$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AH$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AI$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AJ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AK$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AL$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AM$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AN$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AO$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AP$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AQ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AR$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AS$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AT$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AU$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AV$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AW$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AX$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AY$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AZ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BA$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BB$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BC$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BD$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BE$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BF$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BG$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BH$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BI$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BJ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BK$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BL$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BM$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BN$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BO$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BP$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BQ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",217,null,{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,K$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,L$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,M$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,N$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,O$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,P$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,Q$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,R$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,S$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,T$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,U$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,V$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,W$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,X$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,Y$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,Z$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AA$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AB$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AC$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AD$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AE$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AF$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AG$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AH$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AI$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AJ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AK$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AL$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AM$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AN$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AO$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AP$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AQ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AR$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AS$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AT$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AU$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AV$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AW$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AX$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AY$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AZ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BA$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BB$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BC$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BD$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BE$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BF$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BG$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BH$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BI$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BJ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BK$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BL$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BM$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BN$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BO$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BP$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BQ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D58","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K60:K66)","v":0},{"$f":"SUM(L60:L66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D58","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K68*K$13","v":0},{"$f":"L68*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K71:BR71)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K69),ISERROR(K68)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L69),ISERROR(L68)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net capex by asset class","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D45","v":"JGN - MP Mains & Services, HP Services"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K45-K60","v":0},{"$f":"L45-L60","v":0},0,0,0,0,126.5929853596773,1902.862203876148,4712.9646211124573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D46","v":"n/a"},"Calculated","$000",{"$f":"G75","v":"Real 2024"},"End-year",null,null,{"$f":"K46-K61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z50-Z65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K51-K66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Total \"&D73","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K75:K81)","v":0},{"$f":"SUM(L75:L81)","v":0},0,0,0,0,126.5929853596773,1902.862203876148,4712.9646211124573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D73","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K83*K$13","v":0},{"$f":"L83*L$13","v":0},0,0,0,0,145.715,2245.049,5699.4970000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K86:BR86)<>0,1,0)","v":0},null,null,"Check - total matches above",null,null,null,null,null,null,{"$f":"IF(ROUND(K54-K69-K84,6)=0,0,1)","v":0},{"$f":"IF(ROUND(L54-L69-L84,6)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Forecast Economic Benefit - JGN"]
[]
[null,null,null,{"$f":"C88","v":"Forecast Economic Benefit - JGN"},"Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D103","v":"Costs at asset failure"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K92:BR92,$K$19:$BR$19)","v":0},{"$f":"-K110","v":0},{"$f":"-L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D116","v":"Energy Reliability (Value of unserved energy)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K93:BR93,$K$19:$BR$19)","v":-2.0365319545506092E-34},{"$f":"-K123","v":-1.0114324340616507E-35},{"$f":"-L123","v":-1.0417754070835004E-35},-1.0678197922605874E-35,-1.0945152870671018E-35,-1.1218781692437792E-35,-1.1499251234748734E-35,-1.178673251561745E-35,-1.2081400828507878E-35,-1.2383435849220572E-35,-1.2693021745451085E-35,-1.3010347289087358E-35,-1.3335605971314542E-35,-1.3668996120597399E-35,-1.4010721023612331E-35,-1.4360989049202634E-35,-1.4720013775432691E-35,-1.5088014119818508E-35,-1.5465214472813966E-35,-1.5851844834634311E-35,-1.6248140955500165E-35,-1.6654344479387665E-35,-1.7070703091372355E-35,-1.7497470668656654E-35,-1.7934907435373069E-35,-1.8383280121257391E-35,-1.8842862124288818E-35,-1.9313933677396039E-35,-1.979678201933093E-35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D129","v":"Energy losses (UAG)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K94:BR94,$K$19:$BR$19)","v":0},{"$f":"-K134","v":0},{"$f":"-L134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Lookup!$G$141","v":"Other Economic Benefits"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K95:BR95,$K$19:$BR$19)","v":-2784.8607206950373},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))*K$13)\n*(1+K$12)^CF_End_Yr*($D$4<>NA)","v":-271.89461032923924},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))*L$13)\n*(1+L$12)^CF_End_Yr*($D$4<>NA)","v":-303.19007377640196},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))*M$13)\n*(1+M$12)^CF_End_Yr*($D$4<>NA)","v":-333.13455040435247},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))*N$13)\n*(1+N$12)^CF_End_Yr*($D$4<>NA)","v":-359.25419879635245},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))*O$13)\n*(1+O$12)^CF_End_Yr*($D$4<>NA)","v":-392.05774287076923},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))*P$13)\n*(1+P$12)^CF_End_Yr*($D$4<>NA)","v":-431.44122125752205},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))*Q$13)\n*(1+Q$12)^CF_End_Yr*($D$4<>NA)","v":-493.8303407934992},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))*R$13)\n*(1+R$12)^CF_End_Yr*($D$4<>NA)","v":-543.59122596066595},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))*S$13)\n*(1+S$12)^CF_End_Yr*($D$4<>NA)","v":-438.03121825979122},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))*T$13)\n*(1+T$12)^CF_End_Yr*($D$4<>NA)","v":-0.69820402577371354},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))*U$13)\n*(1+U$12)^CF_End_Yr*($D$4<>NA)","v":-0.77828353333632561},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))*V$13)\n*(1+V$12)^CF_End_Yr*($D$4<>NA)","v":-0.86186959346709335},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))*W$13)\n*(1+W$12)^CF_End_Yr*($D$4<>NA)","v":-0.95528724851519087},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))*X$13)\n*(1+X$12)^CF_End_Yr*($D$4<>NA)","v":-1.0527516035372857},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))*Y$13)\n*(1+Y$12)^CF_End_Yr*($D$4<>NA)","v":-1.1609416135546953},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))*Z$13)\n*(1+Z$12)^CF_End_Yr*($D$4<>NA)","v":-1.2738157717384824},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))*AA$13)\n*(1+AA$12)^CF_End_Yr*($D$4<>NA)","v":-1.3983380018540468},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))*AB$13)\n*(1+AB$12)^CF_End_Yr*($D$4<>NA)","v":-1.5352120079042242},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))*AC$13)\n*(1+AC$12)^CF_End_Yr*($D$4<>NA)","v":-1.6851505972740779},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))*AD$13)\n*(1+AD$12)^CF_End_Yr*($D$4<>NA)","v":-1.8415274382569164},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))*AE$13)\n*(1+AE$12)^CF_End_Yr*($D$4<>NA)","v":-2.0196541808914197},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))*AF$13)\n*(1+AF$12)^CF_End_Yr*($D$4<>NA)","v":-2.2131506295747401},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))*AG$13)\n*(1+AG$12)^CF_End_Yr*($D$4<>NA)","v":-2.4228909973895254},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))*AH$13)\n*(1+AH$12)^CF_End_Yr*($D$4<>NA)","v":-2.6497349631480995},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))*AI$13)\n*(1+AI$12)^CF_End_Yr*($D$4<>NA)","v":-2.9029186097982325},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))*AJ$13)\n*(1+AJ$12)^CF_End_Yr*($D$4<>NA)","v":-3.1754813911337414},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))*AK$13)\n*(1+AK$12)^CF_End_Yr*($D$4<>NA)","v":-3.4859679474209901},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))*AL$13)\n*(1+AL$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))*AM$13)\n*(1+AM$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))*AN$13)\n*(1+AN$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))*AO$13)\n*(1+AO$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))*AP$13)\n*(1+AP$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))*AQ$13)\n*(1+AQ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))*AR$13)\n*(1+AR$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))*AS$13)\n*(1+AS$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))*AT$13)\n*(1+AT$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))*AU$13)\n*(1+AU$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))*AV$13)\n*(1+AV$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))*AW$13)\n*(1+AW$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))*AX$13)\n*(1+AX$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))*AY$13)\n*(1+AY$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))*AZ$13)\n*(1+AZ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))*BA$13)\n*(1+BA$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))*BB$13)\n*(1+BB$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))*BC$13)\n*(1+BC$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))*BD$13)\n*(1+BD$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))*BE$13)\n*(1+BE$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))*BF$13)\n*(1+BF$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))*BG$13)\n*(1+BG$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))*BH$13)\n*(1+BH$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))*BI$13)\n*(1+BI$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))*BJ$13)\n*(1+BJ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))*BK$13)\n*(1+BK$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))*BL$13)\n*(1+BL$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))*BM$13)\n*(1+BM$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))*BN$13)\n*(1+BN$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))*BO$13)\n*(1+BO$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))*BP$13)\n*(1+BP$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))*BQ$13)\n*(1+BQ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))*BR$13)\n*(1+BR$12)^CF_End_Yr*($D$4<>NA)","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D91","v":"Total "},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J92:J95)","v":-2784.8607206950373},-271.89461032923924,-303.19007377640196,-333.13455040435247,-359.25419879635245,-392.05774287076923,-431.44122125752205,-493.8303407934992,-543.59122596066595,-438.03121825979122,-0.69820402577371354,-0.77828353333632561,-0.86186959346709335,-0.95528724851519087,-1.0527516035372857,-1.1609416135546953,-1.2738157717384824,-1.3983380018540468,-1.5352120079042242,-1.6851505972740779,-1.8415274382569164,-2.0196541808914197,-2.2131506295747401,-2.4228909973895254,-2.6497349631480995,-2.9029186097982325,-3.1754813911337414,-3.4859679474209901,-1.979678201933093E-35,0,0,0,{"$f":"SUM(AP92:AP95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(J99:BR99)<>0,1,0)","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$DF$19,K97:DF97)-J97,6)=0,0,1)","v":0}]
[]
[null,null,null,"Costs at asset failure"]
[]
[null,null,null,"Costs at asset failure","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D239","v":"Cost at Asset Failure"},"Input|Costs&Benefits",{"$f":"thousands","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$239:$E$245,0)+ROW('Input|Costs&Benefits'!$E$239)-1","v":244},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+K$12)^CF_End_Yr,K$13*(1+K$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+L$12)^CF_End_Yr,L$13*(1+L$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+M$12)^CF_End_Yr,M$13*(1+M$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+N$12)^CF_End_Yr,N$13*(1+N$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+O$12)^CF_End_Yr,O$13*(1+O$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+P$12)^CF_End_Yr,P$13*(1+P$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+Q$12)^CF_End_Yr,Q$13*(1+Q$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+R$12)^CF_End_Yr,R$13*(1+R$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+S$12)^CF_End_Yr,S$13*(1+S$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+T$12)^CF_End_Yr,T$13*(1+T$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+U$12)^CF_End_Yr,U$13*(1+U$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+V$12)^CF_End_Yr,V$13*(1+V$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+W$12)^CF_End_Yr,W$13*(1+W$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+X$12)^CF_End_Yr,X$13*(1+X$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+Y$12)^CF_End_Yr,Y$13*(1+Y$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+Z$12)^CF_End_Yr,Z$13*(1+Z$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AA$12)^CF_End_Yr,AA$13*(1+AA$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AB$12)^CF_End_Yr,AB$13*(1+AB$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AC$12)^CF_End_Yr,AC$13*(1+AC$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AD$12)^CF_End_Yr,AD$13*(1+AD$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AE$12)^CF_End_Yr,AE$13*(1+AE$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AF$12)^CF_End_Yr,AF$13*(1+AF$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AG$12)^CF_End_Yr,AG$13*(1+AG$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AH$12)^CF_End_Yr,AH$13*(1+AH$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AI$12)^CF_End_Yr,AI$13*(1+AI$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AJ$12)^CF_End_Yr,AJ$13*(1+AJ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AK$12)^CF_End_Yr,AK$13*(1+AK$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AL$12)^CF_End_Yr,AL$13*(1+AL$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AM$12)^CF_End_Yr,AM$13*(1+AM$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AN$12)^CF_End_Yr,AN$13*(1+AN$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AO$12)^CF_End_Yr,AO$13*(1+AO$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AP$12)^CF_End_Yr,AP$13*(1+AP$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AQ$12)^CF_End_Yr,AQ$13*(1+AQ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AR$12)^CF_End_Yr,AR$13*(1+AR$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AS$12)^CF_End_Yr,AS$13*(1+AS$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AT$12)^CF_End_Yr,AT$13*(1+AT$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AU$12)^CF_End_Yr,AU$13*(1+AU$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AV$12)^CF_End_Yr,AV$13*(1+AV$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AW$12)^CF_End_Yr,AW$13*(1+AW$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AX$12)^CF_End_Yr,AX$13*(1+AX$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AY$12)^CF_End_Yr,AY$13*(1+AY$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AZ$12)^CF_End_Yr,AZ$13*(1+AZ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BA$12)^CF_End_Yr,BA$13*(1+BA$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BB$12)^CF_End_Yr,BB$13*(1+BB$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BC$12)^CF_End_Yr,BC$13*(1+BC$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BD$12)^CF_End_Yr,BD$13*(1+BD$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BE$12)^CF_End_Yr,BE$13*(1+BE$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BF$12)^CF_End_Yr,BF$13*(1+BF$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BG$12)^CF_End_Yr,BG$13*(1+BG$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BH$12)^CF_End_Yr,BH$13*(1+BH$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BI$12)^CF_End_Yr,BI$13*(1+BI$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BJ$12)^CF_End_Yr,BJ$13*(1+BJ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BK$12)^CF_End_Yr,BK$13*(1+BK$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BL$12)^CF_End_Yr,BL$13*(1+BL$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BM$12)^CF_End_Yr,BM$13*(1+BM$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BN$12)^CF_End_Yr,BN$13*(1+BN$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BO$12)^CF_End_Yr,BO$13*(1+BO$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BP$12)^CF_End_Yr,BP$13*(1+BP$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BQ$12)^CF_End_Yr,BQ$13*(1+BQ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BR$12)^CF_End_Yr,BR$13*(1+BR$12)^CF_End_Yr)*($D$4<>NA)","v":0}]
[null,null,null,"Probability of Failure","Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},"n/a",{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$247:$E$253,0)+ROW('Input|Costs&Benefits'!$E$247)-1","v":252},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,"Cumulative Probability of No Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,1,{"$f":"J107*(1-K106)","v":1},{"$f":"K107*(1-L106)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Cumulative Probability of Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"J107*K106","v":0},{"$f":"K107*L106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D103","v":"Costs at asset failure"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K105*K108/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ105*AQ108/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K112:BR112)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K110),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy reliability"]
[]
[null,null,null,"Energy Reliability (Value of unserved energy)","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!$D$87","v":"Contracted gas price"},"Calc|Option 1",{"$f":"'Model Assumptions'!$F$87","v":"$/GJ"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Calc|Option 1'!K118*($D$4<>NA)","v":20.228648681233011},{"$f":"'Calc|Option 1'!L118*($D$4<>NA)","v":20.835508141670005},{"$f":"'Calc|Option 1'!M118*($D$4<>NA)","v":21.356395845211747},{"$f":"'Calc|Option 1'!N118*($D$4<>NA)","v":21.890305741342036},{"$f":"'Calc|Option 1'!O118*($D$4<>NA)","v":22.437563384875581},{"$f":"'Calc|Option 1'!P118*($D$4<>NA)","v":22.998502469497467},{"$f":"'Calc|Option 1'!Q118*($D$4<>NA)","v":23.573465031234893},{"$f":"'Calc|Option 1'!R118*($D$4<>NA)","v":24.162801657015756},{"$f":"'Calc|Option 1'!S118*($D$4<>NA)","v":24.766871698441143},{"$f":"'Calc|Option 1'!T118*($D$4<>NA)","v":25.386043490902168},{"$f":"'Calc|Option 1'!U118*($D$4<>NA)","v":26.020694578174712},{"$f":"'Calc|Option 1'!V118*($D$4<>NA)","v":26.671211942629078},{"$f":"'Calc|Option 1'!W118*($D$4<>NA)","v":27.337992241194797},{"$f":"'Calc|Option 1'!X118*($D$4<>NA)","v":28.021442047224657},{"$f":"'Calc|Option 1'!Y118*($D$4<>NA)","v":28.721978098405266},{"$f":"'Calc|Option 1'!Z118*($D$4<>NA)","v":29.440027550865384},{"$f":"'Calc|Option 1'!AA118*($D$4<>NA)","v":30.176028239637013},{"$f":"'Calc|Option 1'!AB118*($D$4<>NA)","v":30.930428945627931},{"$f":"'Calc|Option 1'!AC118*($D$4<>NA)","v":31.70368966926862},{"$f":"'Calc|Option 1'!AD118*($D$4<>NA)","v":32.496281911000331},{"$f":"'Calc|Option 1'!AE118*($D$4<>NA)","v":33.308688958775328},{"$f":"'Calc|Option 1'!AF118*($D$4<>NA)","v":34.141406182744703},{"$f":"'Calc|Option 1'!AG118*($D$4<>NA)","v":34.994941337313307},{"$f":"'Calc|Option 1'!AH118*($D$4<>NA)","v":35.869814870746133},{"$f":"'Calc|Option 1'!AI118*($D$4<>NA)","v":36.766560242514778},{"$f":"'Calc|Option 1'!AJ118*($D$4<>NA)","v":37.685724248577635},{"$f":"'Calc|Option 1'!AK118*($D$4<>NA)","v":38.627867354792073},{"$f":"'Calc|Option 1'!AL118*($D$4<>NA)","v":39.59356403866186},{"$f":"'Calc|Option 1'!AM118*($D$4<>NA)","v":40.583403139628402},{"$f":"'Calc|Option 1'!AN118*($D$4<>NA)","v":41.597988218119099},{"$f":"'Calc|Option 1'!AO118*($D$4<>NA)","v":42.637937923572061},{"$f":"'Calc|Option 1'!AP118*($D$4<>NA)","v":43.703886371661348},{"$f":"'Calc|Option 1'!AQ118*($D$4<>NA)","v":44.796483530952877},{"$f":"'Calc|Option 1'!AR118*($D$4<>NA)","v":45.916395619226691},{"$f":"'Calc|Option 1'!AS118*($D$4<>NA)","v":47.064305509707346},{"$f":"'Calc|Option 1'!AT118*($D$4<>NA)","v":48.240913147450016},{"$f":"'Calc|Option 1'!AU118*($D$4<>NA)","v":49.446935976136245},{"$f":"'Calc|Option 1'!AV118*($D$4<>NA)","v":50.683109375539644},{"$f":"'Calc|Option 1'!AW118*($D$4<>NA)","v":51.950187109928116},{"$f":"'Calc|Option 1'!AX118*($D$4<>NA)","v":53.248941787676308},{"$f":"'Calc|Option 1'!AY118*($D$4<>NA)","v":54.580165332368203},{"$f":"'Calc|Option 1'!AZ118*($D$4<>NA)","v":55.944669465677386},{"$f":"'Calc|Option 1'!BA118*($D$4<>NA)","v":57.343286202319298},{"$f":"'Calc|Option 1'!BB118*($D$4<>NA)","v":58.776868357377261},{"$f":"'Calc|Option 1'!BC118*($D$4<>NA)","v":60.24629006631168},{"$f":"'Calc|Option 1'!BD118*($D$4<>NA)","v":61.752447317969448},{"$f":"'Calc|Option 1'!BE118*($D$4<>NA)","v":63.296258500918661},{"$f":"'Calc|Option 1'!BF118*($D$4<>NA)","v":64.878664963441622},{"$f":"'Calc|Option 1'!BG118*($D$4<>NA)","v":66.50063158752765},{"$f":"'Calc|Option 1'!BH118*($D$4<>NA)","v":68.163147377215807},{"$f":"'Calc|Option 1'!BI118*($D$4<>NA)","v":69.867226061646193},{"$f":"'Calc|Option 1'!BJ118*($D$4<>NA)","v":71.613906713187333},{"$f":"'Calc|Option 1'!BK118*($D$4<>NA)","v":73.404254381016997},{"$f":"'Calc|Option 1'!BL118*($D$4<>NA)","v":75.239360740542395},{"$f":"'Calc|Option 1'!BM118*($D$4<>NA)","v":77.120344759055925},{"$f":"'Calc|Option 1'!BN118*($D$4<>NA)","v":79.048353378032289},{"$f":"'Calc|Option 1'!BO118*($D$4<>NA)","v":81.02456221248309},{"$f":"'Calc|Option 1'!BP118*($D$4<>NA)","v":83.050176267795138},{"$f":"'Calc|Option 1'!BQ118*($D$4<>NA)","v":85.126430674489981},{"$f":"'Calc|Option 1'!BR118*($D$4<>NA)","v":87.254591441352218}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D285","v":"Probability of Failure (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},"n/a",{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$285:$E$311,0)+ROW('Input|Costs&Benefits'!$E$285)-1","v":305},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0.01},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D286","v":"Duration of Failure (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"I119+1","v":306},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":5.0000000000000001E-3},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D287","v":"Energy at risk"},"Input|Costs&Benefits",{"$f":"TJ","v":"TJ"},"n/a","n/a",{"$f":"I120+1","v":307},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":1.0000000000000001E-32},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D116","v":"Energy Reliability (Value of unserved energy)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"PRODUCT(K118:K121)/IF(dollar_unit=millions,10^3,1)","v":1.0114324340616507E-35},1.0417754070835004E-35,1.0678197922605874E-35,1.0945152870671018E-35,1.1218781692437792E-35,1.1499251234748734E-35,1.178673251561745E-35,1.2081400828507878E-35,1.2383435849220572E-35,1.2693021745451085E-35,1.3010347289087358E-35,1.3335605971314542E-35,1.3668996120597399E-35,1.4010721023612331E-35,1.4360989049202634E-35,1.4720013775432691E-35,1.5088014119818508E-35,1.5465214472813966E-35,1.5851844834634311E-35,1.6248140955500165E-35,1.6654344479387665E-35,1.7070703091372355E-35,1.7497470668656654E-35,1.7934907435373069E-35,1.8383280121257391E-35,1.8842862124288818E-35,1.9313933677396039E-35,1.979678201933093E-35,0,0,0,0,{"$f":"PRODUCT(AQ118:AQ121)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K125:BR125)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K123),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy losses (UAG)"]
[]
[null,null,null,"Energy losses (UAG)","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$377","v":"Gas Consumption"},"Calc|Option 1",{"$f":"TJ","v":"TJ"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"'Calc|Option 1'!K131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!L131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!M131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!N131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!O131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!P131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Q131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!R131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!S131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!T131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!U131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!V131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!W131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!X131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Y131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Z131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AA131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AB131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AC131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AD131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AE131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AF131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AG131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AH131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AI131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AJ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AK131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AL131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AM131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AN131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AO131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AP131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AQ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AR131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AS131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AT131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AU131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AV131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AW131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AX131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AY131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AZ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BA131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BB131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BC131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BD131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BE131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BF131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BG131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BH131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BI131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BJ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BK131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BL131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BM131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BN131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BO131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BP131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BQ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BR131*($D$4<>NA)","v":0}]
[null,null,null,"Unaccounted for Gas (%)","Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$379:$E$385,0)+ROW('Input|Costs&Benefits'!$E$379)-1","v":384},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D129","v":"Energy losses (UAG)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K118*K131*K132/(1-K132)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ118*AQ131*AQ132/(1-AQ132)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K136:BR136)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K134),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Summary of Cashflow - JGN"]
[]
[null,null,null,"NPV"]
[]
[null,null,null,"Summary of Cashflow - JGN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K144:BR144,$K$19:$BR$19)","v":-7384.4297086704692},{"$f":"-K38*(1+K$12)^CF_End_Yr","v":-869.92541209594151},-911.47802706763321,-926.50377986659089,-947.34604579450183,-979.63509936635808,-1027.5197717290434,-1081.7380179083762,-1118.2997943626658,-857.2084556137205,-51.289207527905681,-52.574145242538933,-53.891335133492753,-55.242277628124548,-56.626734553363917,-58.045649756511061,-59.500186393301981,-60.991263420363758,-62.519929302021126,-64.087603988037344,-65.69484613499084,-67.33903837606141,-69.021300980606398,-70.749105454803072,-72.526433808021338,-74.351049216334829,-76.213385801993283,-78.112408905660558,0,0,0,0,0,{"$f":"-AQ38*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K145:BR145,$K$19:$BR$19)","v":0},{"$f":"-K39*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ39*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K146:BR146,$K$19:$BR$19)","v":-5440.115784955341},{"$f":"-K84*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,-147.52519363018982,-2272.9388768092781,-5770.3009197384345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ84*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast Economic Benefit","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K147:BR147,$K$19:$BR$19)","v":-2784.8607206950373},{"$f":"K97","v":-271.89461032923924},-303.19007377640196,-333.13455040435247,-359.25419879635245,-392.05774287076923,-431.44122125752205,-493.8303407934992,-543.59122596066595,-438.03121825979122,-0.69820402577371354,-0.77828353333632561,-0.86186959346709335,-0.95528724851519087,-1.0527516035372857,-1.1609416135546953,-1.2738157717384824,-1.3983380018540468,-1.5352120079042242,-1.6851505972740779,-1.8415274382569164,-2.0196541808914197,-2.2131506295747401,-2.4228909973895254,-2.6497349631480995,-2.9029186097982325,-3.1754813911337414,-3.4859679474209901,-1.979678201933093E-35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Cashflow - JGN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J144:J147)","v":-15609.406214320847},{"$f":"SUM(K144:K147)","v":-1141.8200224251807},{"$f":"SUM(L144:L147)","v":-1214.6681008440351},-1259.6383302709432,-1306.6002445908543,-1371.6928422371273,-1458.9609929865655,-1723.093552332065,-3934.8298971326094,-7065.540593611946,-51.987411553679394,-53.352428775875261,-54.753204726959844,-56.197564876639738,-57.679486156901206,-59.206591370065759,-60.774002165040464,-62.389601422217808,-64.055141309925347,-65.772754585311418,-67.536373573247758,-69.358692556952832,-71.234451610181139,-73.171996452192602,-75.176168771169444,-77.253967826133064,-79.388867193127027,-81.598376853081547,-1.979678201933093E-35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J151","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$BR$19,K149:BR149)-J149,6)=0,0,1)","v":0}]
[]
[null,null,null,"Incremental Cashflow","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Incremental forecast opex (ongoing)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K155:BR155,$K$19:$BR$19)","v":13761.041369706074},{"$f":"IF($D$4<>NA,K144-'Calc|Option 1'!K144,0)","v":0},{"$f":"IF($D$4<>NA,L144-'Calc|Option 1'!L144,0)","v":0},{"$f":"IF($D$4<>NA,M144-'Calc|Option 1'!M144,0)","v":0},{"$f":"IF($D$4<>NA,N144-'Calc|Option 1'!N144,0)","v":0},{"$f":"IF($D$4<>NA,O144-'Calc|Option 1'!O144,0)","v":0},{"$f":"IF($D$4<>NA,P144-'Calc|Option 1'!P144,0)","v":0},{"$f":"IF($D$4<>NA,Q144-'Calc|Option 1'!Q144,0)","v":0},{"$f":"IF($D$4<>NA,R144-'Calc|Option 1'!R144,0)","v":19.664772872765525},{"$f":"IF($D$4<>NA,S144-'Calc|Option 1'!S144,0)","v":339.15569323654211},{"$f":"IF($D$4<>NA,T144-'Calc|Option 1'!T144,0)","v":1205.4982353240387},{"$f":"IF($D$4<>NA,U144-'Calc|Option 1'!U144,0)","v":1266.9695851023998},{"$f":"IF($D$4<>NA,V144-'Calc|Option 1'!V144,0)","v":1330.822050221173},{"$f":"IF($D$4<>NA,W144-'Calc|Option 1'!W144,0)","v":1397.8264805621425},{"$f":"IF($D$4<>NA,X144-'Calc|Option 1'!X144,0)","v":1466.9991095828809},{"$f":"IF($D$4<>NA,Y144-'Calc|Option 1'!Y144,0)","v":1538.5188218125072},{"$f":"IF($D$4<>NA,Z144-'Calc|Option 1'!Z144,0)","v":1612.7649604098242},{"$f":"IF($D$4<>NA,AA144-'Calc|Option 1'!AA144,0)","v":1689.8538291129628},{"$f":"IF($D$4<>NA,AB144-'Calc|Option 1'!AB144,0)","v":1770.0115602695912},{"$f":"IF($D$4<>NA,AC144-'Calc|Option 1'!AC144,0)","v":1853.8153742046438},{"$f":"IF($D$4<>NA,AD144-'Calc|Option 1'!AD144,0)","v":1940.9615453790527},{"$f":"IF($D$4<>NA,AE144-'Calc|Option 1'!AE144,0)","v":2027.9524870259731},{"$f":"IF($D$4<>NA,AF144-'Calc|Option 1'!AF144,0)","v":2115.0029850143933},{"$f":"IF($D$4<>NA,AG144-'Calc|Option 1'!AG144,0)","v":2208.6506603688808},{"$f":"IF($D$4<>NA,AH144-'Calc|Option 1'!AH144,0)","v":2311.9245390816909},{"$f":"IF($D$4<>NA,AI144-'Calc|Option 1'!AI144,0)","v":2421.6178945826405},{"$f":"IF($D$4<>NA,AJ144-'Calc|Option 1'!AJ144,0)","v":2527.1785736529282},{"$f":"IF($D$4<>NA,AK144-'Calc|Option 1'!AK144,0)","v":2626.5528308842559},{"$f":"IF($D$4<>NA,AL144-'Calc|Option 1'!AL144,0)","v":0},{"$f":"IF($D$4<>NA,AM144-'Calc|Option 1'!AM144,0)","v":0},{"$f":"IF($D$4<>NA,AN144-'Calc|Option 1'!AN144,0)","v":0},{"$f":"IF($D$4<>NA,AO144-'Calc|Option 1'!AO144,0)","v":0},{"$f":"IF($D$4<>NA,AP144-'Calc|Option 1'!AP144,0)","v":0},{"$f":"IF($D$4<>NA,AQ144-'Calc|Option 1'!AQ144,0)","v":0},{"$f":"IF($D$4<>NA,AR144-'Calc|Option 1'!AR144,0)","v":0},{"$f":"IF($D$4<>NA,AS144-'Calc|Option 1'!AS144,0)","v":0},{"$f":"IF($D$4<>NA,AT144-'Calc|Option 1'!AT144,0)","v":0},{"$f":"IF($D$4<>NA,AU144-'Calc|Option 1'!AU144,0)","v":0},{"$f":"IF($D$4<>NA,AV144-'Calc|Option 1'!AV144,0)","v":0},{"$f":"IF($D$4<>NA,AW144-'Calc|Option 1'!AW144,0)","v":0},{"$f":"IF($D$4<>NA,AX144-'Calc|Option 1'!AX144,0)","v":0},{"$f":"IF($D$4<>NA,AY144-'Calc|Option 1'!AY144,0)","v":0},{"$f":"IF($D$4<>NA,AZ144-'Calc|Option 1'!AZ144,0)","v":0},{"$f":"IF($D$4<>NA,BA144-'Calc|Option 1'!BA144,0)","v":0},{"$f":"IF($D$4<>NA,BB144-'Calc|Option 1'!BB144,0)","v":0},{"$f":"IF($D$4<>NA,BC144-'Calc|Option 1'!BC144,0)","v":0},{"$f":"IF($D$4<>NA,BD144-'Calc|Option 1'!BD144,0)","v":0},{"$f":"IF($D$4<>NA,BE144-'Calc|Option 1'!BE144,0)","v":0},{"$f":"IF($D$4<>NA,BF144-'Calc|Option 1'!BF144,0)","v":0},{"$f":"IF($D$4<>NA,BG144-'Calc|Option 1'!BG144,0)","v":0},{"$f":"IF($D$4<>NA,BH144-'Calc|Option 1'!BH144,0)","v":0},{"$f":"IF($D$4<>NA,BI144-'Calc|Option 1'!BI144,0)","v":0},{"$f":"IF($D$4<>NA,BJ144-'Calc|Option 1'!BJ144,0)","v":0},{"$f":"IF($D$4<>NA,BK144-'Calc|Option 1'!BK144,0)","v":0},{"$f":"IF($D$4<>NA,BL144-'Calc|Option 1'!BL144,0)","v":0},{"$f":"IF($D$4<>NA,BM144-'Calc|Option 1'!BM144,0)","v":0},{"$f":"IF($D$4<>NA,BN144-'Calc|Option 1'!BN144,0)","v":0},{"$f":"IF($D$4<>NA,BO144-'Calc|Option 1'!BO144,0)","v":0},{"$f":"IF($D$4<>NA,BP144-'Calc|Option 1'!BP144,0)","v":0},{"$f":"IF($D$4<>NA,BQ144-'Calc|Option 1'!BQ144,0)","v":0},{"$f":"IF($D$4<>NA,BR144-'Calc|Option 1'!BR144,0)","v":0}]
[null,null,null,"Incremental forecast opex (one-off)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K156:BR156,$K$19:$BR$19)","v":0},{"$f":"IF($D$4<>NA,K145-'Calc|Option 1'!K145,0)","v":0},{"$f":"IF($D$4<>NA,L145-'Calc|Option 1'!L145,0)","v":0},{"$f":"IF($D$4<>NA,M145-'Calc|Option 1'!M145,0)","v":0},{"$f":"IF($D$4<>NA,N145-'Calc|Option 1'!N145,0)","v":0},{"$f":"IF($D$4<>NA,O145-'Calc|Option 1'!O145,0)","v":0},{"$f":"IF($D$4<>NA,P145-'Calc|Option 1'!P145,0)","v":0},{"$f":"IF($D$4<>NA,Q145-'Calc|Option 1'!Q145,0)","v":0},{"$f":"IF($D$4<>NA,R145-'Calc|Option 1'!R145,0)","v":0},{"$f":"IF($D$4<>NA,S145-'Calc|Option 1'!S145,0)","v":0},{"$f":"IF($D$4<>NA,T145-'Calc|Option 1'!T145,0)","v":0},{"$f":"IF($D$4<>NA,U145-'Calc|Option 1'!U145,0)","v":0},{"$f":"IF($D$4<>NA,V145-'Calc|Option 1'!V145,0)","v":0},{"$f":"IF($D$4<>NA,W145-'Calc|Option 1'!W145,0)","v":0},{"$f":"IF($D$4<>NA,X145-'Calc|Option 1'!X145,0)","v":0},{"$f":"IF($D$4<>NA,Y145-'Calc|Option 1'!Y145,0)","v":0},{"$f":"IF($D$4<>NA,Z145-'Calc|Option 1'!Z145,0)","v":0},{"$f":"IF($D$4<>NA,AA145-'Calc|Option 1'!AA145,0)","v":0},{"$f":"IF($D$4<>NA,AB145-'Calc|Option 1'!AB145,0)","v":0},{"$f":"IF($D$4<>NA,AC145-'Calc|Option 1'!AC145,0)","v":0},{"$f":"IF($D$4<>NA,AD145-'Calc|Option 1'!AD145,0)","v":0},{"$f":"IF($D$4<>NA,AE145-'Calc|Option 1'!AE145,0)","v":0},{"$f":"IF($D$4<>NA,AF145-'Calc|Option 1'!AF145,0)","v":0},{"$f":"IF($D$4<>NA,AG145-'Calc|Option 1'!AG145,0)","v":0},{"$f":"IF($D$4<>NA,AH145-'Calc|Option 1'!AH145,0)","v":0},{"$f":"IF($D$4<>NA,AI145-'Calc|Option 1'!AI145,0)","v":0},{"$f":"IF($D$4<>NA,AJ145-'Calc|Option 1'!AJ145,0)","v":0},{"$f":"IF($D$4<>NA,AK145-'Calc|Option 1'!AK145,0)","v":0},{"$f":"IF($D$4<>NA,AL145-'Calc|Option 1'!AL145,0)","v":0},{"$f":"IF($D$4<>NA,AM145-'Calc|Option 1'!AM145,0)","v":0},{"$f":"IF($D$4<>NA,AN145-'Calc|Option 1'!AN145,0)","v":0},{"$f":"IF($D$4<>NA,AO145-'Calc|Option 1'!AO145,0)","v":0},{"$f":"IF($D$4<>NA,AP145-'Calc|Option 1'!AP145,0)","v":0},{"$f":"IF($D$4<>NA,AQ145-'Calc|Option 1'!AQ145,0)","v":0},{"$f":"IF($D$4<>NA,AR145-'Calc|Option 1'!AR145,0)","v":0},{"$f":"IF($D$4<>NA,AS145-'Calc|Option 1'!AS145,0)","v":0},{"$f":"IF($D$4<>NA,AT145-'Calc|Option 1'!AT145,0)","v":0},{"$f":"IF($D$4<>NA,AU145-'Calc|Option 1'!AU145,0)","v":0},{"$f":"IF($D$4<>NA,AV145-'Calc|Option 1'!AV145,0)","v":0},{"$f":"IF($D$4<>NA,AW145-'Calc|Option 1'!AW145,0)","v":0},{"$f":"IF($D$4<>NA,AX145-'Calc|Option 1'!AX145,0)","v":0},{"$f":"IF($D$4<>NA,AY145-'Calc|Option 1'!AY145,0)","v":0},{"$f":"IF($D$4<>NA,AZ145-'Calc|Option 1'!AZ145,0)","v":0},{"$f":"IF($D$4<>NA,BA145-'Calc|Option 1'!BA145,0)","v":0},{"$f":"IF($D$4<>NA,BB145-'Calc|Option 1'!BB145,0)","v":0},{"$f":"IF($D$4<>NA,BC145-'Calc|Option 1'!BC145,0)","v":0},{"$f":"IF($D$4<>NA,BD145-'Calc|Option 1'!BD145,0)","v":0},{"$f":"IF($D$4<>NA,BE145-'Calc|Option 1'!BE145,0)","v":0},{"$f":"IF($D$4<>NA,BF145-'Calc|Option 1'!BF145,0)","v":0},{"$f":"IF($D$4<>NA,BG145-'Calc|Option 1'!BG145,0)","v":0},{"$f":"IF($D$4<>NA,BH145-'Calc|Option 1'!BH145,0)","v":0},{"$f":"IF($D$4<>NA,BI145-'Calc|Option 1'!BI145,0)","v":0},{"$f":"IF($D$4<>NA,BJ145-'Calc|Option 1'!BJ145,0)","v":0},{"$f":"IF($D$4<>NA,BK145-'Calc|Option 1'!BK145,0)","v":0},{"$f":"IF($D$4<>NA,BL145-'Calc|Option 1'!BL145,0)","v":0},{"$f":"IF($D$4<>NA,BM145-'Calc|Option 1'!BM145,0)","v":0},{"$f":"IF($D$4<>NA,BN145-'Calc|Option 1'!BN145,0)","v":0},{"$f":"IF($D$4<>NA,BO145-'Calc|Option 1'!BO145,0)","v":0},{"$f":"IF($D$4<>NA,BP145-'Calc|Option 1'!BP145,0)","v":0},{"$f":"IF($D$4<>NA,BQ145-'Calc|Option 1'!BQ145,0)","v":0},{"$f":"IF($D$4<>NA,BR145-'Calc|Option 1'!BR145,0)","v":0}]
[null,null,null,"Incremental forecast net capex","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K157:BR157,$K$19:$BR$19)","v":-5440.115784955341},{"$f":"IF($D$4<>NA,K146-'Calc|Option 1'!K146,0)","v":0},{"$f":"IF($D$4<>NA,L146-'Calc|Option 1'!L146,0)","v":0},{"$f":"IF($D$4<>NA,M146-'Calc|Option 1'!M146,0)","v":0},{"$f":"IF($D$4<>NA,N146-'Calc|Option 1'!N146,0)","v":0},{"$f":"IF($D$4<>NA,O146-'Calc|Option 1'!O146,0)","v":0},{"$f":"IF($D$4<>NA,P146-'Calc|Option 1'!P146,0)","v":0},{"$f":"IF($D$4<>NA,Q146-'Calc|Option 1'!Q146,0)","v":-147.52519363018982},{"$f":"IF($D$4<>NA,R146-'Calc|Option 1'!R146,0)","v":-2272.9388768092781},{"$f":"IF($D$4<>NA,S146-'Calc|Option 1'!S146,0)","v":-5770.3009197384345},{"$f":"IF($D$4<>NA,T146-'Calc|Option 1'!T146,0)","v":0},{"$f":"IF($D$4<>NA,U146-'Calc|Option 1'!U146,0)","v":0},{"$f":"IF($D$4<>NA,V146-'Calc|Option 1'!V146,0)","v":0},{"$f":"IF($D$4<>NA,W146-'Calc|Option 1'!W146,0)","v":0},{"$f":"IF($D$4<>NA,X146-'Calc|Option 1'!X146,0)","v":0},{"$f":"IF($D$4<>NA,Y146-'Calc|Option 1'!Y146,0)","v":0},{"$f":"IF($D$4<>NA,Z146-'Calc|Option 1'!Z146,0)","v":0},{"$f":"IF($D$4<>NA,AA146-'Calc|Option 1'!AA146,0)","v":0},{"$f":"IF($D$4<>NA,AB146-'Calc|Option 1'!AB146,0)","v":0},{"$f":"IF($D$4<>NA,AC146-'Calc|Option 1'!AC146,0)","v":0},{"$f":"IF($D$4<>NA,AD146-'Calc|Option 1'!AD146,0)","v":0},{"$f":"IF($D$4<>NA,AE146-'Calc|Option 1'!AE146,0)","v":0},{"$f":"IF($D$4<>NA,AF146-'Calc|Option 1'!AF146,0)","v":0},{"$f":"IF($D$4<>NA,AG146-'Calc|Option 1'!AG146,0)","v":0},{"$f":"IF($D$4<>NA,AH146-'Calc|Option 1'!AH146,0)","v":0},{"$f":"IF($D$4<>NA,AI146-'Calc|Option 1'!AI146,0)","v":0},{"$f":"IF($D$4<>NA,AJ146-'Calc|Option 1'!AJ146,0)","v":0},{"$f":"IF($D$4<>NA,AK146-'Calc|Option 1'!AK146,0)","v":0},{"$f":"IF($D$4<>NA,AL146-'Calc|Option 1'!AL146,0)","v":0},{"$f":"IF($D$4<>NA,AM146-'Calc|Option 1'!AM146,0)","v":0},{"$f":"IF($D$4<>NA,AN146-'Calc|Option 1'!AN146,0)","v":0},{"$f":"IF($D$4<>NA,AO146-'Calc|Option 1'!AO146,0)","v":0},{"$f":"IF($D$4<>NA,AP146-'Calc|Option 1'!AP146,0)","v":0},{"$f":"IF($D$4<>NA,AQ146-'Calc|Option 1'!AQ146,0)","v":0},{"$f":"IF($D$4<>NA,AR146-'Calc|Option 1'!AR146,0)","v":0},{"$f":"IF($D$4<>NA,AS146-'Calc|Option 1'!AS146,0)","v":0},{"$f":"IF($D$4<>NA,AT146-'Calc|Option 1'!AT146,0)","v":0},{"$f":"IF($D$4<>NA,AU146-'Calc|Option 1'!AU146,0)","v":0},{"$f":"IF($D$4<>NA,AV146-'Calc|Option 1'!AV146,0)","v":0},{"$f":"IF($D$4<>NA,AW146-'Calc|Option 1'!AW146,0)","v":0},{"$f":"IF($D$4<>NA,AX146-'Calc|Option 1'!AX146,0)","v":0},{"$f":"IF($D$4<>NA,AY146-'Calc|Option 1'!AY146,0)","v":0},{"$f":"IF($D$4<>NA,AZ146-'Calc|Option 1'!AZ146,0)","v":0},{"$f":"IF($D$4<>NA,BA146-'Calc|Option 1'!BA146,0)","v":0},{"$f":"IF($D$4<>NA,BB146-'Calc|Option 1'!BB146,0)","v":0},{"$f":"IF($D$4<>NA,BC146-'Calc|Option 1'!BC146,0)","v":0},{"$f":"IF($D$4<>NA,BD146-'Calc|Option 1'!BD146,0)","v":0},{"$f":"IF($D$4<>NA,BE146-'Calc|Option 1'!BE146,0)","v":0},{"$f":"IF($D$4<>NA,BF146-'Calc|Option 1'!BF146,0)","v":0},{"$f":"IF($D$4<>NA,BG146-'Calc|Option 1'!BG146,0)","v":0},{"$f":"IF($D$4<>NA,BH146-'Calc|Option 1'!BH146,0)","v":0},{"$f":"IF($D$4<>NA,BI146-'Calc|Option 1'!BI146,0)","v":0},{"$f":"IF($D$4<>NA,BJ146-'Calc|Option 1'!BJ146,0)","v":0},{"$f":"IF($D$4<>NA,BK146-'Calc|Option 1'!BK146,0)","v":0},{"$f":"IF($D$4<>NA,BL146-'Calc|Option 1'!BL146,0)","v":0},{"$f":"IF($D$4<>NA,BM146-'Calc|Option 1'!BM146,0)","v":0},{"$f":"IF($D$4<>NA,BN146-'Calc|Option 1'!BN146,0)","v":0},{"$f":"IF($D$4<>NA,BO146-'Calc|Option 1'!BO146,0)","v":0},{"$f":"IF($D$4<>NA,BP146-'Calc|Option 1'!BP146,0)","v":0},{"$f":"IF($D$4<>NA,BQ146-'Calc|Option 1'!BQ146,0)","v":0},{"$f":"IF($D$4<>NA,BR146-'Calc|Option 1'!BR146,0)","v":0}]
[null,null,null,"Incremental forecast Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K158:BR158,$K$19:$BR$19)","v":14800.112689538711},{"$f":"IF($D$4<>NA,K147-'Calc|Option 1'!K147,0)","v":68.271689299161437},{"$f":"IF($D$4<>NA,L147-'Calc|Option 1'!L147,0)","v":70.319839978136258},{"$f":"IF($D$4<>NA,M147-'Calc|Option 1'!M147,0)","v":72.077835977589643},{"$f":"IF($D$4<>NA,N147-'Calc|Option 1'!N147,0)","v":73.879781877029359},{"$f":"IF($D$4<>NA,O147-'Calc|Option 1'!O147,0)","v":75.726776423955073},{"$f":"IF($D$4<>NA,P147-'Calc|Option 1'!P147,0)","v":139.71590250219714},{"$f":"IF($D$4<>NA,Q147-'Calc|Option 1'!Q147,0)","v":143.20880006475193},{"$f":"IF($D$4<>NA,R147-'Calc|Option 1'!R147,0)","v":156.74915306259072},{"$f":"IF($D$4<>NA,S147-'Calc|Option 1'!S147,0)","v":333.9386879179018},{"$f":"IF($D$4<>NA,T147-'Calc|Option 1'!T147,0)","v":851.72603595516989},{"$f":"IF($D$4<>NA,U147-'Calc|Option 1'!U147,0)","v":953.14493820566781},{"$f":"IF($D$4<>NA,V147-'Calc|Option 1'!V147,0)","v":1041.0384044863717},{"$f":"IF($D$4<>NA,W147-'Calc|Option 1'!W147,0)","v":1138.8634088947397},{"$f":"IF($D$4<>NA,X147-'Calc|Option 1'!X147,0)","v":1240.8435857525137},{"$f":"IF($D$4<>NA,Y147-'Calc|Option 1'!Y147,0)","v":1353.6540241053747},{"$f":"IF($D$4<>NA,Z147-'Calc|Option 1'!Z147,0)","v":1471.2621419350842},{"$f":"IF($D$4<>NA,AA147-'Calc|Option 1'!AA147,0)","v":1600.6278544697416},{"$f":"IF($D$4<>NA,AB147-'Calc|Option 1'!AB147,0)","v":1742.4571912793069},{"$f":"IF($D$4<>NA,AC147-'Calc|Option 1'!AC147,0)","v":1897.4653519443655},{"$f":"IF($D$4<>NA,AD147-'Calc|Option 1'!AD147,0)","v":2059.0358137179101},{"$f":"IF($D$4<>NA,AE147-'Calc|Option 1'!AE147,0)","v":2242.4681771822598},{"$f":"IF($D$4<>NA,AF147-'Calc|Option 1'!AF147,0)","v":2441.3919706786905},{"$f":"IF($D$4<>NA,AG147-'Calc|Option 1'!AG147,0)","v":2656.6839604189986},{"$f":"IF($D$4<>NA,AH147-'Calc|Option 1'!AH147,0)","v":2889.2064785624852},{"$f":"IF($D$4<>NA,AI147-'Calc|Option 1'!AI147,0)","v":3148.1899728254061},{"$f":"IF($D$4<>NA,AJ147-'Calc|Option 1'!AJ147,0)","v":3426.6845484205037},{"$f":"IF($D$4<>NA,AK147-'Calc|Option 1'!AK147,0)","v":3743.2200841184117},{"$f":"IF($D$4<>NA,AL147-'Calc|Option 1'!AL147,0)","v":267.25655726096755},{"$f":"IF($D$4<>NA,AM147-'Calc|Option 1'!AM147,0)","v":0},{"$f":"IF($D$4<>NA,AN147-'Calc|Option 1'!AN147,0)","v":0},{"$f":"IF($D$4<>NA,AO147-'Calc|Option 1'!AO147,0)","v":0},{"$f":"IF($D$4<>NA,AP147-'Calc|Option 1'!AP147,0)","v":0},{"$f":"IF($D$4<>NA,AQ147-'Calc|Option 1'!AQ147,0)","v":0},{"$f":"IF($D$4<>NA,AR147-'Calc|Option 1'!AR147,0)","v":0},{"$f":"IF($D$4<>NA,AS147-'Calc|Option 1'!AS147,0)","v":0},{"$f":"IF($D$4<>NA,AT147-'Calc|Option 1'!AT147,0)","v":0},{"$f":"IF($D$4<>NA,AU147-'Calc|Option 1'!AU147,0)","v":0},{"$f":"IF($D$4<>NA,AV147-'Calc|Option 1'!AV147,0)","v":0},{"$f":"IF($D$4<>NA,AW147-'Calc|Option 1'!AW147,0)","v":0},{"$f":"IF($D$4<>NA,AX147-'Calc|Option 1'!AX147,0)","v":0},{"$f":"IF($D$4<>NA,AY147-'Calc|Option 1'!AY147,0)","v":0},{"$f":"IF($D$4<>NA,AZ147-'Calc|Option 1'!AZ147,0)","v":0},{"$f":"IF($D$4<>NA,BA147-'Calc|Option 1'!BA147,0)","v":0},{"$f":"IF($D$4<>NA,BB147-'Calc|Option 1'!BB147,0)","v":0},{"$f":"IF($D$4<>NA,BC147-'Calc|Option 1'!BC147,0)","v":0},{"$f":"IF($D$4<>NA,BD147-'Calc|Option 1'!BD147,0)","v":0},{"$f":"IF($D$4<>NA,BE147-'Calc|Option 1'!BE147,0)","v":0},{"$f":"IF($D$4<>NA,BF147-'Calc|Option 1'!BF147,0)","v":0},{"$f":"IF($D$4<>NA,BG147-'Calc|Option 1'!BG147,0)","v":0},{"$f":"IF($D$4<>NA,BH147-'Calc|Option 1'!BH147,0)","v":0},{"$f":"IF($D$4<>NA,BI147-'Calc|Option 1'!BI147,0)","v":0},{"$f":"IF($D$4<>NA,BJ147-'Calc|Option 1'!BJ147,0)","v":0},{"$f":"IF($D$4<>NA,BK147-'Calc|Option 1'!BK147,0)","v":0},{"$f":"IF($D$4<>NA,BL147-'Calc|Option 1'!BL147,0)","v":0},{"$f":"IF($D$4<>NA,BM147-'Calc|Option 1'!BM147,0)","v":0},{"$f":"IF($D$4<>NA,BN147-'Calc|Option 1'!BN147,0)","v":0},{"$f":"IF($D$4<>NA,BO147-'Calc|Option 1'!BO147,0)","v":0},{"$f":"IF($D$4<>NA,BP147-'Calc|Option 1'!BP147,0)","v":0},{"$f":"IF($D$4<>NA,BQ147-'Calc|Option 1'!BQ147,0)","v":0},{"$f":"IF($D$4<>NA,BR147-'Calc|Option 1'!BR147,0)","v":0}]
[]
[null,null,null,"Net Incremental Economic Benefit Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J155:J158)","v":23121.038274289444},{"$f":"SUM(K155:K158)","v":68.271689299161437},{"$f":"SUM(L155:L158)","v":70.319839978136258},72.077835977589643,73.879781877029359,75.726776423955073,139.71590250219714,-4.3163935654378918,-2096.5249508739221,-5097.2065385839906,2057.2242712792086,2220.1145233080679,2371.8604547075447,2536.6898894568822,2707.8426953353946,2892.1728459178821,3084.0271023449086,3290.4816835827041,3512.4687515488981,3751.2807261490093,3999.997359096963,4270.4206642082327,4556.3949556930838,4865.3346207878794,5201.1310176441766,5569.8078674080461,5953.8631220734314,6369.772915002668,267.25655726096755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J162","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$BR$19,K160:BR160)-J160,6)=0,0,1)","v":0}]
[]
[null,null,"Scenarios - JGN"]
[]
[null,null,null,"| Economic Benefits overestimate"]
[]
[null,null,null,"Summary of Cashflow - JGN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast incremental cost","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K170:BR170,$K$19:$BR$19)","v":8320.9255847507338},{"$f":"SUM(K155:K157)","v":0},0,0,0,0,0,-147.52519363018982,-2253.2741039365128,-5431.1452265018925,1205.4982353240387,1266.9695851023998,1330.822050221173,1397.8264805621425,1466.9991095828809,1538.5188218125072,1612.7649604098242,1689.8538291129628,1770.0115602695912,1853.8153742046438,1940.9615453790527,2027.9524870259731,2115.0029850143933,2208.6506603688808,2311.9245390816909,2421.6178945826405,2527.1785736529282,2626.5528308842559,0,0,0,0,0,{"$f":"SUM(AQ155:AQ157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast incremental Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K171:BR171,$K$19:$BR$19)","v":13320.101420584837},{"$f":"K158*(1-Cust_Ben_over)","v":61.444520369245296},63.287855980322632,64.870052379830682,66.491803689326431,68.154098781559568,125.74431225197743,128.88792005827673,141.07423775633166,300.54481912611163,766.5534323596529,857.83044438510103,936.93456403773462,1024.9770680052657,1116.7592271772623,1218.2886216948373,1324.1359277415759,1440.5650690227674,1568.2114721513763,1707.7188167499289,1853.1322323461191,2018.2213594640339,2197.2527736108214,2391.0155643770986,2600.285830706237,2833.3709755428654,3084.0160935784534,3368.8980757065706,240.53090153487079,0,0,0,0,{"$f":"AQ158*(1-Cust_Ben_over)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Incremental Cashflow - JGN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J170:J171)","v":21641.027005335571},{"$f":"SUM(K170:K171)","v":61.444520369245296},{"$f":"SUM(L170:L171)","v":63.287855980322632},64.870052379830682,66.491803689326431,68.154098781559568,125.74431225197743,-18.637273571913084,-2112.1998661801813,-5130.6004073757813,1972.0516676836914,2124.800029487501,2267.7566142589076,2422.8035485674081,2583.7583367601433,2756.8074435073445,2936.9008881514001,3130.4188981357302,3338.2230324209677,3561.5341909545728,3794.093777725172,4046.1738464900072,4312.2557586252151,4599.666224745979,4912.2103697879284,5254.9888701255059,5611.1946672313816,5995.450906590826,240.53090153487079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J175","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$BR$19,K173:BR173)-J173,6)=0,0,1)","v":0}]
[]
[null,"Calc | JEN"]
[]
[null,null,"Forecast costs - JEN"]
[]
[null,null,null,"Opex","Source","Unit","Basis","Timing","Nature",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H86=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H86=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I86","v":"Ongoing"},null,{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,K$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,L$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,M$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,N$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,O$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,P$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,Q$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,R$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,S$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,T$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,U$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,V$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,W$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,X$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,Y$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,Z$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AA$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AB$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AC$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AD$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AE$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AF$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AG$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AH$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AI$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AJ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AK$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AL$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AM$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AN$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AO$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AP$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AQ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AR$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AS$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AT$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AU$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AV$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AW$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AX$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AY$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,AZ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BA$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BB$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BC$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BD$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BE$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BF$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BG$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BH$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BI$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BJ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BK$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BL$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BM$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BN$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BO$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BP$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BQ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K86:$BR86,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G86=Nominal,1,BR$13)*IF($D183=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H87=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H87=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I87","v":"Ongoing"},null,{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,K$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,L$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,M$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,N$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,O$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,P$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,Q$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,R$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,S$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,T$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,U$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,V$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,W$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,X$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,Y$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,Z$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AA$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AB$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AC$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AD$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AE$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AF$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AG$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AH$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AI$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AJ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AK$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AL$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AM$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AN$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AO$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AP$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AQ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AR$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AS$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AT$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AU$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AV$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AW$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AX$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AY$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,AZ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BA$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BB$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BC$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BD$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BE$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BF$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BG$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BH$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BI$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BJ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BK$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BL$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BM$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BN$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BO$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BP$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BQ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K87:$BR87,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G87=Nominal,1,BR$13)*IF($D184=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H88=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H88=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I88","v":"Ongoing"},null,{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,K$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,L$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,M$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,N$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,O$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,P$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,Q$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,R$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,S$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,T$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,U$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,V$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,W$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,X$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,Y$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,Z$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AA$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AB$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AC$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AD$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AE$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AF$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AG$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AH$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AI$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AJ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AK$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AL$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AM$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AN$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AO$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AP$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AQ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AR$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AS$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AT$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AU$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AV$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AW$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AX$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AY$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,AZ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BA$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BB$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BC$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BD$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BE$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BF$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BG$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BH$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BI$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BJ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BK$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BL$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BM$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BN$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BO$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BP$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BQ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K88:$BR88,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G88=Nominal,1,BR$13)*IF($D185=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H89=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H89=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I89","v":"Ongoing"},null,{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,K$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,L$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,M$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,N$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,O$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,P$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,Q$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,R$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,S$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,T$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,U$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,V$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,W$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,X$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,Y$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,Z$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AA$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AB$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AC$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AD$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AE$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AF$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AG$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AH$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AI$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AJ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AK$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AL$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AM$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AN$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AO$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AP$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AQ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AR$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AS$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AT$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AU$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AV$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AW$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AX$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AY$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,AZ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BA$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BB$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BC$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BD$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BE$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BF$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BG$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BH$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BI$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BJ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BK$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BL$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BM$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BN$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BO$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BP$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BQ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K89:$BR89,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G89=Nominal,1,BR$13)*IF($D186=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H90=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H90=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I90","v":"[Select from list]"},null,{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,K$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,L$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,M$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,N$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,O$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,P$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,Q$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,R$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,S$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,T$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,U$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,V$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,W$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,X$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,Y$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,Z$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AA$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AB$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AC$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AD$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AE$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AF$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AG$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AH$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AI$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AJ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AK$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AL$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AM$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AN$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AO$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AP$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AQ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AR$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AS$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AT$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AU$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AV$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AW$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AX$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AY$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,AZ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BA$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BB$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BC$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BD$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BE$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BF$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BG$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BH$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BI$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BJ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BK$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BL$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BM$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BN$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BO$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BP$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BQ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K90:$BR90,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G90=Nominal,1,BR$13)*IF($D187=Shared,JEN_share,1))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&I189&\" \"&D181","v":"Total Ongoing Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Ongoing_Opex","v":"Ongoing"},null,{"$f":"SUMIF($I183:$I187,$I189,K183:K187)","v":0},{"$f":"SUMIF($I183:$I187,$I189,L183:L187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&I190&\" \"&D181","v":"Total Project cost (one-off) Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Oneoff_Opex","v":"Project cost (one-off)"},null,{"$f":"SUMIF($I183:$I187,$I190,K183:K187)","v":0},{"$f":"SUMIF($I183:$I187,$I190,L183:L187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K192:BR192)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K190),ISERROR(K189)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L190),ISERROR(L189)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross capex by asset class","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT(INDIRECT(\"'Input|Costs&Benefits'!I\"&$I196),3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),INDIRECT(\"'Input|Costs&Benefits'!I\"&$I196),NA)","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},{"$f":"I45","v":151},null,{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,K$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,L$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,M$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,N$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,O$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,P$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,Q$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,R$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,S$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,T$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,U$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,V$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,W$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,X$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,Y$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,Z$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AA$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AB$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AC$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AD$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AE$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AF$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AG$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AH$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AI$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AJ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AK$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AL$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AM$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AN$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AO$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AP$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AQ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AR$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AS$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AT$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AU$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AV$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AW$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AX$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AY$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AZ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BA$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BB$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BC$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BD$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BE$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BF$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BG$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BH$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BI$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BJ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BK$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BL$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BM$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BN$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BO$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BP$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BQ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000",{"$f":"G196","v":"Real 2024"},"End-year",152,null,{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,K$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,L$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,M$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,N$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,O$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,P$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,Q$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,R$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,S$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,T$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,U$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,V$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,W$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,X$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,Y$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,Z$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AA$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AB$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AC$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AD$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AE$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AF$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AG$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AH$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AI$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AJ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AK$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AL$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AM$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AN$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AO$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AP$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AQ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AR$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AS$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AT$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AU$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AV$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AW$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AX$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AY$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AZ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BA$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BB$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BC$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BD$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BE$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BF$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BG$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BH$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BI$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BJ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BK$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BL$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BM$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BN$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BO$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BP$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BQ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",153,null,{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,K$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,L$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,M$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,N$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,O$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,P$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,Q$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,R$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,S$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,T$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,U$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,V$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,W$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,X$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,Y$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,Z$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AA$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AB$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AC$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AD$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AE$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AF$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AG$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AH$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AI$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AJ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AK$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AL$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AM$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AN$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AO$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AP$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AQ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AR$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AS$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AT$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AU$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AV$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AW$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AX$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AY$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AZ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BA$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BB$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BC$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BD$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BE$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BF$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BG$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BH$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BI$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BJ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BK$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BL$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BM$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BN$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BO$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BP$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BQ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",154,null,{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,K$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,L$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,M$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,N$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,O$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,P$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,Q$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,R$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,S$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,T$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,U$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,V$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,W$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,X$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,Y$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,Z$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AA$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AB$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AC$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AD$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AE$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AF$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AG$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AH$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AI$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AJ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AK$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AL$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AM$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AN$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AO$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AP$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AQ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AR$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AS$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AT$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AU$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AV$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AW$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AX$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AY$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AZ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BA$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BB$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BC$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BD$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BE$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BF$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BG$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BH$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BI$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BJ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BK$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BL$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BM$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BN$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BO$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BP$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BQ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",155,null,{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,K$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,L$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,M$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,N$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,O$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,P$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,Q$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,R$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,S$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,T$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,U$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,V$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,W$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,X$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,Y$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,Z$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AA$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AB$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AC$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AD$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AE$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AF$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AG$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AH$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AI$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AJ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AK$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AL$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AM$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AN$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AO$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AP$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AQ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AR$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AS$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AT$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AU$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AV$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AW$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AX$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AY$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AZ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BA$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BB$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BC$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BD$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BE$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BF$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BG$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BH$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BI$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BJ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BK$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BL$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BM$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BN$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BO$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BP$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BQ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",156,null,{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,K$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,L$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,M$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,N$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,O$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,P$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,Q$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,R$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,S$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,T$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,U$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,V$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,W$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,X$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,Y$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,Z$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AA$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AB$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AC$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AD$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AE$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AF$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AG$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AH$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AI$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AJ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AK$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AL$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AM$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AN$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AO$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AP$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AQ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AR$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AS$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AT$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AU$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AV$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AW$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AX$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AY$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AZ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BA$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BB$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BC$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BD$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BE$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BF$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BG$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BH$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BI$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BJ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BK$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BL$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BM$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BN$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BO$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BP$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BQ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",157,null,{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,K$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,L$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,M$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,N$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,O$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,P$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,Q$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,R$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,S$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,T$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,U$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,V$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,W$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,X$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,Y$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,Z$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AA$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AB$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AC$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AD$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AE$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AF$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AG$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AH$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AI$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AJ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AK$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AL$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AM$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AN$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AO$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AP$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AQ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AR$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AS$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AT$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AU$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AV$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AW$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AX$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AY$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AZ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BA$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BB$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BC$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BD$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BE$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BF$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BG$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BH$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BI$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BJ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BK$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BL$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BM$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BN$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BO$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BP$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BQ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D194","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K196:K202)","v":0},{"$f":"SUM(L196:L202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D194","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K204*K$13","v":0},{"$f":"L204*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K207:BR207)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K205),ISERROR(K204)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L205),ISERROR(L204)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capital Contribution","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D196","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},{"$f":"I60","v":211},null,{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,K$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,L$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,M$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,N$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,O$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,P$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,Q$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,R$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,S$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,T$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,U$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,V$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,W$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,X$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,Y$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,Z$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AA$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AB$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AC$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AD$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AE$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AF$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AG$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AH$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AI$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AJ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AK$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AL$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AM$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AN$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AO$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AP$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AQ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AR$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AS$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AT$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AU$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AV$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AW$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AX$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AY$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AZ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BA$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BB$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BC$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BD$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BE$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BF$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BG$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BH$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BI$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BJ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BK$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BL$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BM$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BN$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BO$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BP$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BQ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BR$14))","v":0}]
[null,null,null,{"$f":"D197","v":"n/a"},"Input|Costs&Benefits","$000",{"$f":"G211","v":"Real 2024"},"End-year",212,null,{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,K$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,L$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,M$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,N$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,O$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,P$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,Q$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,R$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,S$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,T$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,U$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,V$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,W$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,X$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,Y$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,Z$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AA$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AB$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AC$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AD$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AE$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AF$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AG$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AH$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AI$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AJ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AK$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AL$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AM$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AN$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AO$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AP$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AQ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AR$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AS$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AT$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AU$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AV$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AW$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AX$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AY$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AZ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BA$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BB$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BC$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BD$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BE$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BF$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BG$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BH$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BI$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BJ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BK$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BL$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BM$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BN$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BO$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BP$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BQ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",213,null,{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,K$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,L$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,M$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,N$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,O$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,P$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,Q$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,R$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,S$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,T$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,U$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,V$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,W$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,X$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,Y$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,Z$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AA$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AB$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AC$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AD$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AE$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AF$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AG$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AH$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AI$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AJ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AK$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AL$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AM$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AN$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AO$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AP$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AQ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AR$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AS$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AT$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AU$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AV$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AW$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AX$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AY$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AZ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BA$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BB$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BC$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BD$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BE$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BF$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BG$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BH$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BI$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BJ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BK$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BL$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BM$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BN$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BO$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BP$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BQ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",214,null,{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,K$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,L$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,M$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,N$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,O$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,P$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,Q$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,R$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,S$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,T$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,U$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,V$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,W$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,X$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,Y$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,Z$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AA$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AB$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AC$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AD$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AE$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AF$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AG$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AH$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AI$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AJ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AK$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AL$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AM$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AN$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AO$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AP$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AQ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AR$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AS$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AT$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AU$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AV$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AW$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AX$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AY$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AZ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BA$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BB$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BC$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BD$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BE$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BF$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BG$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BH$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BI$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BJ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BK$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BL$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BM$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BN$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BO$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BP$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BQ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",215,null,{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,K$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,L$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,M$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,N$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,O$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,P$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,Q$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,R$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,S$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,T$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,U$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,V$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,W$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,X$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,Y$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,Z$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AA$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AB$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AC$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AD$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AE$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AF$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AG$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AH$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AI$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AJ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AK$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AL$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AM$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AN$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AO$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AP$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AQ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AR$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AS$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AT$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AU$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AV$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AW$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AX$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AY$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AZ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BA$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BB$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BC$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BD$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BE$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BF$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BG$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BH$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BI$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BJ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BK$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BL$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BM$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BN$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BO$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BP$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BQ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",216,null,{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,K$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,L$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,M$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,N$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,O$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,P$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,Q$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,R$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,S$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,T$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,U$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,V$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,W$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,X$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,Y$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,Z$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AA$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AB$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AC$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AD$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AE$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AF$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AG$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AH$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AI$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AJ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AK$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AL$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AM$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AN$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AO$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AP$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AQ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AR$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AS$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AT$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AU$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AV$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AW$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AX$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AY$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AZ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BA$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BB$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BC$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BD$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BE$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BF$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BG$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BH$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BI$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BJ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BK$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BL$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BM$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BN$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BO$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BP$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BQ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",217,null,{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,K$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,L$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,M$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,N$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,O$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,P$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,Q$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,R$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,S$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,T$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,U$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,V$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,W$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,X$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,Y$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,Z$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AA$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AB$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AC$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AD$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AE$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AF$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AG$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AH$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AI$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AJ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AK$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AL$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AM$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AN$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AO$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AP$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AQ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AR$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AS$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AT$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AU$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AV$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AW$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AX$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AY$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AZ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BA$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BB$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BC$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BD$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BE$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BF$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BG$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BH$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BI$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BJ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BK$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BL$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BM$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BN$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BO$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BP$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BQ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D209","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K211:K217)","v":0},{"$f":"SUM(L211:L217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D209","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K219*K$13","v":0},{"$f":"L219*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K222:BR222)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K220),ISERROR(K219)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L220),ISERROR(L219)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net capex by asset class","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D196","v":"n/a"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K196-K211","v":0},{"$f":"L196-L211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D197","v":"n/a"},"Calculated","$000",{"$f":"G226","v":"Real 2024"},"End-year",null,null,{"$f":"K197-K212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z201-Z216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K202-K217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Total \"&D224","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K226:K232)","v":0},{"$f":"SUM(L226:L232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D224","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K234*K$13","v":0},{"$f":"L234*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K237:BR237)<>0,1,0)","v":0},null,null,"Check - total matches above",null,null,null,null,null,null,{"$f":"IF(ROUND(K205-K220-K235,6)=0,0,1)","v":0},{"$f":"IF(ROUND(L205-L220-L235,6)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Forecast Economic Benefit - JEN"]
[]
[null,null,null,{"$f":"C239","v":"Forecast Economic Benefit - JEN"},"Source","Unit","Basis",{"$f":"H$4","v":"Timing"},null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D254","v":"Costs at asset failure"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K243:DF243,$K$23:$DF$23)","v":0},{"$f":"-K261","v":0},{"$f":"-L261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D267","v":"Energy Reliability (Value of unserved energy)"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K244:DF244,$K$23:$DF$23)","v":0},{"$f":"-K279","v":0},{"$f":"-L279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D285","v":"Energy Losses"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K245:DF245,$K$23:$DF$23)","v":0},{"$f":"-K291","v":0},{"$f":"-L291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Lookup!$G$141","v":"Other Economic Benefits"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K246:BR246,$K$23:$BR$23)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))*K$13)\n*(1+K$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))*L$13)\n*(1+L$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))*M$13)\n*(1+M$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))*N$13)\n*(1+N$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))*O$13)\n*(1+O$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))*P$13)\n*(1+P$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))*Q$13)\n*(1+Q$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))*R$13)\n*(1+R$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))*S$13)\n*(1+S$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))*T$13)\n*(1+T$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))*U$13)\n*(1+U$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))*V$13)\n*(1+V$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))*W$13)\n*(1+W$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))*X$13)\n*(1+X$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))*Y$13)\n*(1+Y$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))*Z$13)\n*(1+Z$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))*AA$13)\n*(1+AA$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))*AB$13)\n*(1+AB$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))*AC$13)\n*(1+AC$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))*AD$13)\n*(1+AD$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))*AE$13)\n*(1+AE$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))*AF$13)\n*(1+AF$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))*AG$13)\n*(1+AG$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))*AH$13)\n*(1+AH$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))*AI$13)\n*(1+AI$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))*AJ$13)\n*(1+AJ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))*AK$13)\n*(1+AK$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))*AL$13)\n*(1+AL$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))*AM$13)\n*(1+AM$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))*AN$13)\n*(1+AN$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))*AO$13)\n*(1+AO$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))*AP$13)\n*(1+AP$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))*AQ$13)\n*(1+AQ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))*AR$13)\n*(1+AR$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))*AS$13)\n*(1+AS$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))*AT$13)\n*(1+AT$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))*AU$13)\n*(1+AU$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))*AV$13)\n*(1+AV$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))*AW$13)\n*(1+AW$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))*AX$13)\n*(1+AX$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))*AY$13)\n*(1+AY$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))*AZ$13)\n*(1+AZ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))*BA$13)\n*(1+BA$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))*BB$13)\n*(1+BB$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))*BC$13)\n*(1+BC$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))*BD$13)\n*(1+BD$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))*BE$13)\n*(1+BE$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))*BF$13)\n*(1+BF$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))*BG$13)\n*(1+BG$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))*BH$13)\n*(1+BH$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))*BI$13)\n*(1+BI$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))*BJ$13)\n*(1+BJ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))*BK$13)\n*(1+BK$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))*BL$13)\n*(1+BL$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))*BM$13)\n*(1+BM$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))*BN$13)\n*(1+BN$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))*BO$13)\n*(1+BO$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))*BP$13)\n*(1+BP$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))*BQ$13)\n*(1+BQ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))*BR$13)\n*(1+BR$12)^CF_End_Yr*($D$4<>NA)","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D241","v":"Total Forecast Economic Benefit - JEN"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J243:J246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP243:AP246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(J250:BR250)<>0,1,0)","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$DF$23,K248:DF248)-J248,6)=0,0,1)","v":0}]
[]
[null,null,null,"Costs at asset failure"]
[]
[null,null,null,"Costs at asset failure","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D257","v":"Cost at Asset Failure"},"Input|Costs&Benefits",{"$f":"thousands","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$257:$E$263,0)+ROW('Input|Costs&Benefits'!$E$257)-1","v":262},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+K$12)^CF_End_Yr,K$13*(1+K$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+L$12)^CF_End_Yr,L$13*(1+L$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+M$12)^CF_End_Yr,M$13*(1+M$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+N$12)^CF_End_Yr,N$13*(1+N$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+O$12)^CF_End_Yr,O$13*(1+O$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+P$12)^CF_End_Yr,P$13*(1+P$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+Q$12)^CF_End_Yr,Q$13*(1+Q$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+R$12)^CF_End_Yr,R$13*(1+R$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+S$12)^CF_End_Yr,S$13*(1+S$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+T$12)^CF_End_Yr,T$13*(1+T$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+U$12)^CF_End_Yr,U$13*(1+U$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+V$12)^CF_End_Yr,V$13*(1+V$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+W$12)^CF_End_Yr,W$13*(1+W$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+X$12)^CF_End_Yr,X$13*(1+X$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+Y$12)^CF_End_Yr,Y$13*(1+Y$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+Z$12)^CF_End_Yr,Z$13*(1+Z$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AA$12)^CF_End_Yr,AA$13*(1+AA$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AB$12)^CF_End_Yr,AB$13*(1+AB$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AC$12)^CF_End_Yr,AC$13*(1+AC$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AD$12)^CF_End_Yr,AD$13*(1+AD$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AE$12)^CF_End_Yr,AE$13*(1+AE$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AF$12)^CF_End_Yr,AF$13*(1+AF$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AG$12)^CF_End_Yr,AG$13*(1+AG$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AH$12)^CF_End_Yr,AH$13*(1+AH$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AI$12)^CF_End_Yr,AI$13*(1+AI$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AJ$12)^CF_End_Yr,AJ$13*(1+AJ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AK$12)^CF_End_Yr,AK$13*(1+AK$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AL$12)^CF_End_Yr,AL$13*(1+AL$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AM$12)^CF_End_Yr,AM$13*(1+AM$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AN$12)^CF_End_Yr,AN$13*(1+AN$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AO$12)^CF_End_Yr,AO$13*(1+AO$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AP$12)^CF_End_Yr,AP$13*(1+AP$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AQ$12)^CF_End_Yr,AQ$13*(1+AQ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AR$12)^CF_End_Yr,AR$13*(1+AR$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AS$12)^CF_End_Yr,AS$13*(1+AS$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AT$12)^CF_End_Yr,AT$13*(1+AT$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AU$12)^CF_End_Yr,AU$13*(1+AU$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AV$12)^CF_End_Yr,AV$13*(1+AV$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AW$12)^CF_End_Yr,AW$13*(1+AW$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AX$12)^CF_End_Yr,AX$13*(1+AX$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AY$12)^CF_End_Yr,AY$13*(1+AY$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AZ$12)^CF_End_Yr,AZ$13*(1+AZ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BA$12)^CF_End_Yr,BA$13*(1+BA$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BB$12)^CF_End_Yr,BB$13*(1+BB$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BC$12)^CF_End_Yr,BC$13*(1+BC$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BD$12)^CF_End_Yr,BD$13*(1+BD$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BE$12)^CF_End_Yr,BE$13*(1+BE$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BF$12)^CF_End_Yr,BF$13*(1+BF$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BG$12)^CF_End_Yr,BG$13*(1+BG$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BH$12)^CF_End_Yr,BH$13*(1+BH$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BI$12)^CF_End_Yr,BI$13*(1+BI$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BJ$12)^CF_End_Yr,BJ$13*(1+BJ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BK$12)^CF_End_Yr,BK$13*(1+BK$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BL$12)^CF_End_Yr,BL$13*(1+BL$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BM$12)^CF_End_Yr,BM$13*(1+BM$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BN$12)^CF_End_Yr,BN$13*(1+BN$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BO$12)^CF_End_Yr,BO$13*(1+BO$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BP$12)^CF_End_Yr,BP$13*(1+BP$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BQ$12)^CF_End_Yr,BQ$13*(1+BQ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BR$12)^CF_End_Yr,BR$13*(1+BR$12)^CF_End_Yr)*($D$4<>NA)","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D265","v":"Probability of Asset Failure (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$265:$E$271,0)+ROW('Input|Costs&Benefits'!$E$265)-1","v":270},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,"Cumulative Probability of No Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,1,{"$f":"J258*(1-K257)","v":1},{"$f":"K258*(1-L257)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Cumulative Probability of Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"J258*K257","v":0},{"$f":"K258*L257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D254","v":"Costs at asset failure"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K256*K259/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ256*AQ259/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K263:BR263)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K261),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy Reliability"]
[]
[null,null,null,"Energy Reliability (Value of unserved energy)","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!$D$92","v":"VCR"},"Calc|Option 1",{"$f":"'Model Assumptions'!$F$92","v":"$000/MWh"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Calc|Option 1'!K246*($D$4<>NA)","v":43.961918611438577},{"$f":"'Calc|Option 1'!L246*($D$4<>NA)","v":45.280776169781738},{"$f":"'Calc|Option 1'!M246*($D$4<>NA)","v":46.412795574026269},{"$f":"'Calc|Option 1'!N246*($D$4<>NA)","v":47.573115463376915},{"$f":"'Calc|Option 1'!O246*($D$4<>NA)","v":48.762443349961323},{"$f":"'Calc|Option 1'!P246*($D$4<>NA)","v":49.981504433710342},{"$f":"'Calc|Option 1'!Q246*($D$4<>NA)","v":51.231042044553085},{"$f":"'Calc|Option 1'!R246*($D$4<>NA)","v":52.511818095666897},{"$f":"'Calc|Option 1'!S246*($D$4<>NA)","v":53.824613548058551},{"$f":"'Calc|Option 1'!T246*($D$4<>NA)","v":55.17022888676},{"$f":"'Calc|Option 1'!U246*($D$4<>NA)","v":56.549484608928992},{"$f":"'Calc|Option 1'!V246*($D$4<>NA)","v":57.963221724152206},{"$f":"'Calc|Option 1'!W246*($D$4<>NA)","v":59.412302267255988},{"$f":"'Calc|Option 1'!X246*($D$4<>NA)","v":60.897609823937373},{"$f":"'Calc|Option 1'!Y246*($D$4<>NA)","v":62.42005006953579},{"$f":"'Calc|Option 1'!Z246*($D$4<>NA)","v":63.980551321274156},{"$f":"'Calc|Option 1'!AA246*($D$4<>NA)","v":65.580065104306001},{"$f":"'Calc|Option 1'!AB246*($D$4<>NA)","v":67.219566731913631},{"$f":"'Calc|Option 1'!AC246*($D$4<>NA)","v":68.900055900211441},{"$f":"'Calc|Option 1'!AD246*($D$4<>NA)","v":70.62255729771671},{"$f":"'Calc|Option 1'!AE246*($D$4<>NA)","v":72.388121230159612},{"$f":"'Calc|Option 1'!AF246*($D$4<>NA)","v":74.197824260913578},{"$f":"'Calc|Option 1'!AG246*($D$4<>NA)","v":76.052769867436396},{"$f":"'Calc|Option 1'!AH246*($D$4<>NA)","v":77.954089114122297},{"$f":"'Calc|Option 1'!AI246*($D$4<>NA)","v":79.902941341975321},{"$f":"'Calc|Option 1'!AJ246*($D$4<>NA)","v":81.900514875524706},{"$f":"'Calc|Option 1'!AK246*($D$4<>NA)","v":83.948027747412794},{"$f":"'Calc|Option 1'!AL246*($D$4<>NA)","v":86.046728441098097},{"$f":"'Calc|Option 1'!AM246*($D$4<>NA)","v":88.197896652125522},{"$f":"'Calc|Option 1'!AN246*($D$4<>NA)","v":90.402844068428649},{"$f":"'Calc|Option 1'!AO246*($D$4<>NA)","v":92.662915170139328},{"$f":"'Calc|Option 1'!AP246*($D$4<>NA)","v":94.979488049392785},{"$f":"'Calc|Option 1'!AQ246*($D$4<>NA)","v":97.353975250627599},{"$f":"'Calc|Option 1'!AR246*($D$4<>NA)","v":99.787824631893258},{"$f":"'Calc|Option 1'!AS246*($D$4<>NA)","v":102.28252024769056},{"$f":"'Calc|Option 1'!AT246*($D$4<>NA)","v":104.83958325388281},{"$f":"'Calc|Option 1'!AU246*($D$4<>NA)","v":107.46057283522983},{"$f":"'Calc|Option 1'!AV246*($D$4<>NA)","v":110.14708715611054},{"$f":"'Calc|Option 1'!AW246*($D$4<>NA)","v":112.90076433501328},{"$f":"'Calc|Option 1'!AX246*($D$4<>NA)","v":115.72328344338858},{"$f":"'Calc|Option 1'!AY246*($D$4<>NA)","v":118.61636552947327},{"$f":"'Calc|Option 1'!AZ246*($D$4<>NA)","v":121.58177466771005},{"$f":"'Calc|Option 1'!BA246*($D$4<>NA)","v":124.62131903440276},{"$f":"'Calc|Option 1'!BB246*($D$4<>NA)","v":127.73685201026279},{"$f":"'Calc|Option 1'!BC246*($D$4<>NA)","v":130.93027331051931},{"$f":"'Calc|Option 1'!BD246*($D$4<>NA)","v":134.20353014328228},{"$f":"'Calc|Option 1'!BE246*($D$4<>NA)","v":137.55861839686426},{"$f":"'Calc|Option 1'!BF246*($D$4<>NA)","v":140.99758385678584},{"$f":"'Calc|Option 1'!BG246*($D$4<>NA)","v":144.52252345320545},{"$f":"'Calc|Option 1'!BH246*($D$4<>NA)","v":148.13558653953558},{"$f":"'Calc|Option 1'!BI246*($D$4<>NA)","v":151.83897620302392},{"$f":"'Calc|Option 1'!BJ246*($D$4<>NA)","v":155.63495060809947},{"$f":"'Calc|Option 1'!BK246*($D$4<>NA)","v":159.5258243733019},{"$f":"'Calc|Option 1'!BL246*($D$4<>NA)","v":163.51396998263442},{"$f":"'Calc|Option 1'!BM246*($D$4<>NA)","v":167.60181923220023},{"$f":"'Calc|Option 1'!BN246*($D$4<>NA)","v":171.79186471300517},{"$f":"'Calc|Option 1'!BO246*($D$4<>NA)","v":176.08666133083025},{"$f":"'Calc|Option 1'!BP246*($D$4<>NA)","v":180.48882786410095},{"$f":"'Calc|Option 1'!BQ246*($D$4<>NA)","v":185.0010485607034},{"$f":"'Calc|Option 1'!BR246*($D$4<>NA)","v":189.62607477472096}]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$317","v":"N Probability"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$317:$E$364,0)+ROW('Input|Costs&Benefits'!$E$317)-1","v":352},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$318","v":"N Duration (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"I271+1","v":353},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$319","v":"N Energy at risk"},"Input|Costs&Benefits",{"$f":"'Input|Costs&Benefits'!$F$390","v":"MWh"},"n/a","n/a",{"$f":"I272+1","v":354},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$320","v":"N-1 Probability"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"I273+1","v":355},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$321","v":"N-1 Duration (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"I275+1","v":356},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$322","v":"N-1 Energy at risk"},"Input|Costs&Benefits",{"$f":"'Input|Costs&Benefits'!$F$390","v":"MWh"},"n/a","n/a",{"$f":"I276+1","v":357},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D267","v":"Energy Reliability (Value of unserved energy)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"(PRODUCT(K275:K277)+PRODUCT(K271:K273))*K269/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PRODUCT(AQ275:AQ277)+PRODUCT(AQ271:AQ273))*AQ269/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K281:BR281)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K279),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy Losses"]
[]
[null,null,null,"Energy Losses","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!D93","v":"Wholesale Electricity Price"},"Calc|Option 1",{"$f":"'Model Assumptions'!$F$92","v":"$000/MWh"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Calc|Option 1'!K264*($D$4<>NA)","v":9.5770662766386003E-2},{"$f":"'Calc|Option 1'!L264*($D$4<>NA)","v":9.8643782649377579E-2},{"$f":"'Calc|Option 1'!M264*($D$4<>NA)","v":0.101109877215612},{"$f":"'Calc|Option 1'!N264*($D$4<>NA)","v":0.10363762414600228},{"$f":"'Calc|Option 1'!O264*($D$4<>NA)","v":0.10622856474965231},{"$f":"'Calc|Option 1'!P264*($D$4<>NA)","v":0.10888427886839359},{"$f":"'Calc|Option 1'!Q264*($D$4<>NA)","v":0.11160638584010339},{"$f":"'Calc|Option 1'!R264*($D$4<>NA)","v":0.11439654548610594},{"$f":"'Calc|Option 1'!S264*($D$4<>NA)","v":0.11725645912325855},{"$f":"'Calc|Option 1'!T264*($D$4<>NA)","v":0.12018787060133998},{"$f":"'Calc|Option 1'!U264*($D$4<>NA)","v":0.12319256736637345},{"$f":"'Calc|Option 1'!V264*($D$4<>NA)","v":0.12627238155053278},{"$f":"'Calc|Option 1'!W264*($D$4<>NA)","v":0.12942919108929604},{"$f":"'Calc|Option 1'!X264*($D$4<>NA)","v":0.13266492086652842},{"$f":"'Calc|Option 1'!Y264*($D$4<>NA)","v":0.13598154388819159},{"$f":"'Calc|Option 1'!Z264*($D$4<>NA)","v":0.13938108248539632},{"$f":"'Calc|Option 1'!AA264*($D$4<>NA)","v":0.14286560954753116},{"$f":"'Calc|Option 1'!AB264*($D$4<>NA)","v":0.14643724978621941},{"$f":"'Calc|Option 1'!AC264*($D$4<>NA)","v":0.15009818103087488},{"$f":"'Calc|Option 1'!AD264*($D$4<>NA)","v":0.15385063555664671},{"$f":"'Calc|Option 1'!AE264*($D$4<>NA)","v":0.15769690144556284},{"$f":"'Calc|Option 1'!AF264*($D$4<>NA)","v":0.16163932398170186},{"$f":"'Calc|Option 1'!AG264*($D$4<>NA)","v":0.16568030708124437},{"$f":"'Calc|Option 1'!AH264*($D$4<>NA)","v":0.16982231475827544},{"$f":"'Calc|Option 1'!AI264*($D$4<>NA)","v":0.17406787262723228},{"$f":"'Calc|Option 1'!AJ264*($D$4<>NA)","v":0.17841956944291304},{"$f":"'Calc|Option 1'!AK264*($D$4<>NA)","v":0.18288005867898582},{"$f":"'Calc|Option 1'!AL264*($D$4<>NA)","v":0.18745206014596041},{"$f":"'Calc|Option 1'!AM264*($D$4<>NA)","v":0.1921383616496094},{"$f":"'Calc|Option 1'!AN264*($D$4<>NA)","v":0.19694182069084959},{"$f":"'Calc|Option 1'!AO264*($D$4<>NA)","v":0.20186536620812073},{"$f":"'Calc|Option 1'!AP264*($D$4<>NA)","v":0.20691200036332372},{"$f":"'Calc|Option 1'!AQ264*($D$4<>NA)","v":0.21208480037240679},{"$f":"'Calc|Option 1'!AR264*($D$4<>NA)","v":0.21738692038171686},{"$f":"'Calc|Option 1'!AS264*($D$4<>NA)","v":0.22282159339125976},{"$f":"'Calc|Option 1'!AT264*($D$4<>NA)","v":0.22839213322604118},{"$f":"'Calc|Option 1'!AU264*($D$4<>NA)","v":0.23410193655669212},{"$f":"'Calc|Option 1'!AV264*($D$4<>NA)","v":0.23995448497060937},{"$f":"'Calc|Option 1'!AW264*($D$4<>NA)","v":0.24595334709487454},{"$f":"'Calc|Option 1'!AX264*($D$4<>NA)","v":0.25210218077224633},{"$f":"'Calc|Option 1'!AY264*($D$4<>NA)","v":0.25840473529155245},{"$f":"'Calc|Option 1'!AZ264*($D$4<>NA)","v":0.26486485367384111},{"$f":"'Calc|Option 1'!BA264*($D$4<>NA)","v":0.27148647501568707},{"$f":"'Calc|Option 1'!BB264*($D$4<>NA)","v":0.27827363689107915},{"$f":"'Calc|Option 1'!BC264*($D$4<>NA)","v":0.28523047781335609},{"$f":"'Calc|Option 1'!BD264*($D$4<>NA)","v":0.29236123975868988},{"$f":"'Calc|Option 1'!BE264*($D$4<>NA)","v":0.29967027075265701},{"$f":"'Calc|Option 1'!BF264*($D$4<>NA)","v":0.30716202752147337},{"$f":"'Calc|Option 1'!BG264*($D$4<>NA)","v":0.31484107820951013},{"$f":"'Calc|Option 1'!BH264*($D$4<>NA)","v":0.3227121051647478},{"$f":"'Calc|Option 1'!BI264*($D$4<>NA)","v":0.3307799077938664},{"$f":"'Calc|Option 1'!BJ264*($D$4<>NA)","v":0.33904940548871298},{"$f":"'Calc|Option 1'!BK264*($D$4<>NA)","v":0.34752564062593072},{"$f":"'Calc|Option 1'!BL264*($D$4<>NA)","v":0.35621378164157885},{"$f":"'Calc|Option 1'!BM264*($D$4<>NA)","v":0.36511912618261821},{"$f":"'Calc|Option 1'!BN264*($D$4<>NA)","v":0.3742471043371835},{"$f":"'Calc|Option 1'!BO264*($D$4<>NA)","v":0.38360328194561299},{"$f":"'Calc|Option 1'!BP264*($D$4<>NA)","v":0.39319336399425325},{"$f":"'Calc|Option 1'!BQ264*($D$4<>NA)","v":0.40302319809410947},{"$f":"'Calc|Option 1'!BR264*($D$4<>NA)","v":0.41309877804646206}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$390","v":"Electricity consumption"},"Calc|Option 1",{"$f":"'Input|Costs&Benefits'!$F$390","v":"MWh"},"n/a","n/a",null,null,{"$f":"'Calc|Option 2'!K288","v":0},{"$f":"'Calc|Option 2'!L288","v":0},{"$f":"'Calc|Option 2'!M288","v":0},{"$f":"'Calc|Option 2'!N288","v":0},{"$f":"'Calc|Option 2'!O288","v":0},{"$f":"'Calc|Option 2'!P288","v":0},{"$f":"'Calc|Option 2'!Q288","v":0},{"$f":"'Calc|Option 2'!R288","v":0},{"$f":"'Calc|Option 2'!S288","v":0},{"$f":"'Calc|Option 2'!T288","v":0},{"$f":"'Calc|Option 2'!U288","v":0},{"$f":"'Calc|Option 2'!V288","v":0},{"$f":"'Calc|Option 2'!W288","v":0},{"$f":"'Calc|Option 2'!X288","v":0},{"$f":"'Calc|Option 2'!Y288","v":0},{"$f":"'Calc|Option 2'!Z288","v":0},{"$f":"'Calc|Option 2'!AA288","v":0},{"$f":"'Calc|Option 2'!AB288","v":0},{"$f":"'Calc|Option 2'!AC288","v":0},{"$f":"'Calc|Option 2'!AD288","v":0},{"$f":"'Calc|Option 2'!AE288","v":0},{"$f":"'Calc|Option 2'!AF288","v":0},{"$f":"'Calc|Option 2'!AG288","v":0},{"$f":"'Calc|Option 2'!AH288","v":0},{"$f":"'Calc|Option 2'!AI288","v":0},{"$f":"'Calc|Option 2'!AJ288","v":0},{"$f":"'Calc|Option 2'!AK288","v":0},{"$f":"'Calc|Option 2'!AL288","v":0},{"$f":"'Calc|Option 2'!AM288","v":0},{"$f":"'Calc|Option 2'!AN288","v":0},{"$f":"'Calc|Option 2'!AO288","v":0},{"$f":"'Calc|Option 2'!AP288","v":0},{"$f":"'Calc|Option 2'!AQ288","v":0},{"$f":"'Calc|Option 2'!AR288","v":0},{"$f":"'Calc|Option 2'!AS288","v":0},{"$f":"'Calc|Option 2'!AT288","v":0},{"$f":"'Calc|Option 2'!AU288","v":0},{"$f":"'Calc|Option 2'!AV288","v":0},{"$f":"'Calc|Option 2'!AW288","v":0},{"$f":"'Calc|Option 2'!AX288","v":0},{"$f":"'Calc|Option 2'!AY288","v":0},{"$f":"'Calc|Option 2'!AZ288","v":0},{"$f":"'Calc|Option 2'!BA288","v":0},{"$f":"'Calc|Option 2'!BB288","v":0},{"$f":"'Calc|Option 2'!BC288","v":0},{"$f":"'Calc|Option 2'!BD288","v":0},{"$f":"'Calc|Option 2'!BE288","v":0},{"$f":"'Calc|Option 2'!BF288","v":0},{"$f":"'Calc|Option 2'!BG288","v":0},{"$f":"'Calc|Option 2'!BH288","v":0},{"$f":"'Calc|Option 2'!BI288","v":0},{"$f":"'Calc|Option 2'!BJ288","v":0},{"$f":"'Calc|Option 2'!BK288","v":0},{"$f":"'Calc|Option 2'!BL288","v":0},{"$f":"'Calc|Option 2'!BM288","v":0},{"$f":"'Calc|Option 2'!BN288","v":0},{"$f":"'Calc|Option 2'!BO288","v":0},{"$f":"'Calc|Option 2'!BP288","v":0},{"$f":"'Calc|Option 2'!BQ288","v":0},{"$f":"'Calc|Option 2'!BR288","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$392","v":"Distribution Loss Factor (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$392:$E$398,0)+ROW('Input|Costs&Benefits'!$E$392)-1","v":397},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D285","v":"Energy Losses"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K288*K287*K289/(1-K289)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ288*AQ287*AQ289/(1-AQ289)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K293:BR293)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K291),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Summary of Cashflow - JEN"]
[]
[null,null,null,"NPV"]
[]
[null,null,null,"Summary of Cashflow - JEN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K301:BR301,$K$23:$BR$23)","v":0},{"$f":"-K189*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ189*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K302:BR302,$K$23:$BR$23)","v":0},{"$f":"-K190*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ190*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K303:BR303,$K$23:$BR$23)","v":0},{"$f":"-K235*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ235*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast Economic Benefit","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K304:BR304,$K$23:$BR$23)","v":0},{"$f":"K248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Cashflow - JEN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J301:J304)","v":0},{"$f":"SUM(K301:K304)","v":0},{"$f":"SUM(L301:L304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J308","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K306:BR306)-J306,6)=0,0,1)","v":0}]
[]
[null,null,null,"Incremental Cashflow","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Incremental forecast opex (ongoing)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K312:BR312,$K$23:$BR$23)","v":0},{"$f":"IF($D$4<>NA,K301-'Calc|Option 1'!K278,0)","v":0},{"$f":"IF($D$4<>NA,L301-'Calc|Option 1'!L278,0)","v":0},{"$f":"IF($D$4<>NA,M301-'Calc|Option 1'!M278,0)","v":0},{"$f":"IF($D$4<>NA,N301-'Calc|Option 1'!N278,0)","v":0},{"$f":"IF($D$4<>NA,O301-'Calc|Option 1'!O278,0)","v":0},{"$f":"IF($D$4<>NA,P301-'Calc|Option 1'!P278,0)","v":0},{"$f":"IF($D$4<>NA,Q301-'Calc|Option 1'!Q278,0)","v":0},{"$f":"IF($D$4<>NA,R301-'Calc|Option 1'!R278,0)","v":0},{"$f":"IF($D$4<>NA,S301-'Calc|Option 1'!S278,0)","v":0},{"$f":"IF($D$4<>NA,T301-'Calc|Option 1'!T278,0)","v":0},{"$f":"IF($D$4<>NA,U301-'Calc|Option 1'!U278,0)","v":0},{"$f":"IF($D$4<>NA,V301-'Calc|Option 1'!V278,0)","v":0},{"$f":"IF($D$4<>NA,W301-'Calc|Option 1'!W278,0)","v":0},{"$f":"IF($D$4<>NA,X301-'Calc|Option 1'!X278,0)","v":0},{"$f":"IF($D$4<>NA,Y301-'Calc|Option 1'!Y278,0)","v":0},{"$f":"IF($D$4<>NA,Z301-'Calc|Option 1'!Z278,0)","v":0},{"$f":"IF($D$4<>NA,AA301-'Calc|Option 1'!AA278,0)","v":0},{"$f":"IF($D$4<>NA,AB301-'Calc|Option 1'!AB278,0)","v":0},{"$f":"IF($D$4<>NA,AC301-'Calc|Option 1'!AC278,0)","v":0},{"$f":"IF($D$4<>NA,AD301-'Calc|Option 1'!AD278,0)","v":0},{"$f":"IF($D$4<>NA,AE301-'Calc|Option 1'!AE278,0)","v":0},{"$f":"IF($D$4<>NA,AF301-'Calc|Option 1'!AF278,0)","v":0},{"$f":"IF($D$4<>NA,AG301-'Calc|Option 1'!AG278,0)","v":0},{"$f":"IF($D$4<>NA,AH301-'Calc|Option 1'!AH278,0)","v":0},{"$f":"IF($D$4<>NA,AI301-'Calc|Option 1'!AI278,0)","v":0},{"$f":"IF($D$4<>NA,AJ301-'Calc|Option 1'!AJ278,0)","v":0},{"$f":"IF($D$4<>NA,AK301-'Calc|Option 1'!AK278,0)","v":0},{"$f":"IF($D$4<>NA,AL301-'Calc|Option 1'!AL278,0)","v":0},{"$f":"IF($D$4<>NA,AM301-'Calc|Option 1'!AM278,0)","v":0},{"$f":"IF($D$4<>NA,AN301-'Calc|Option 1'!AN278,0)","v":0},{"$f":"IF($D$4<>NA,AO301-'Calc|Option 1'!AO278,0)","v":0},{"$f":"IF($D$4<>NA,AP301-'Calc|Option 1'!AP278,0)","v":0},{"$f":"IF($D$4<>NA,AQ301-'Calc|Option 1'!AQ278,0)","v":0},{"$f":"IF($D$4<>NA,AR301-'Calc|Option 1'!AR278,0)","v":0},{"$f":"IF($D$4<>NA,AS301-'Calc|Option 1'!AS278,0)","v":0},{"$f":"IF($D$4<>NA,AT301-'Calc|Option 1'!AT278,0)","v":0},{"$f":"IF($D$4<>NA,AU301-'Calc|Option 1'!AU278,0)","v":0},{"$f":"IF($D$4<>NA,AV301-'Calc|Option 1'!AV278,0)","v":0},{"$f":"IF($D$4<>NA,AW301-'Calc|Option 1'!AW278,0)","v":0},{"$f":"IF($D$4<>NA,AX301-'Calc|Option 1'!AX278,0)","v":0},{"$f":"IF($D$4<>NA,AY301-'Calc|Option 1'!AY278,0)","v":0},{"$f":"IF($D$4<>NA,AZ301-'Calc|Option 1'!AZ278,0)","v":0},{"$f":"IF($D$4<>NA,BA301-'Calc|Option 1'!BA278,0)","v":0},{"$f":"IF($D$4<>NA,BB301-'Calc|Option 1'!BB278,0)","v":0},{"$f":"IF($D$4<>NA,BC301-'Calc|Option 1'!BC278,0)","v":0},{"$f":"IF($D$4<>NA,BD301-'Calc|Option 1'!BD278,0)","v":0},{"$f":"IF($D$4<>NA,BE301-'Calc|Option 1'!BE278,0)","v":0},{"$f":"IF($D$4<>NA,BF301-'Calc|Option 1'!BF278,0)","v":0},{"$f":"IF($D$4<>NA,BG301-'Calc|Option 1'!BG278,0)","v":0},{"$f":"IF($D$4<>NA,BH301-'Calc|Option 1'!BH278,0)","v":0},{"$f":"IF($D$4<>NA,BI301-'Calc|Option 1'!BI278,0)","v":0},{"$f":"IF($D$4<>NA,BJ301-'Calc|Option 1'!BJ278,0)","v":0},{"$f":"IF($D$4<>NA,BK301-'Calc|Option 1'!BK278,0)","v":0},{"$f":"IF($D$4<>NA,BL301-'Calc|Option 1'!BL278,0)","v":0},{"$f":"IF($D$4<>NA,BM301-'Calc|Option 1'!BM278,0)","v":0},{"$f":"IF($D$4<>NA,BN301-'Calc|Option 1'!BN278,0)","v":0},{"$f":"IF($D$4<>NA,BO301-'Calc|Option 1'!BO278,0)","v":0},{"$f":"IF($D$4<>NA,BP301-'Calc|Option 1'!BP278,0)","v":0},{"$f":"IF($D$4<>NA,BQ301-'Calc|Option 1'!BQ278,0)","v":0},{"$f":"IF($D$4<>NA,BR301-'Calc|Option 1'!BR278,0)","v":0}]
[null,null,null,"Incremental forecast opex (one-off)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K313:BR313,$K$23:$BR$23)","v":0},{"$f":"IF($D$4<>NA,K302-'Calc|Option 1'!K279,0)","v":0},{"$f":"IF($D$4<>NA,L302-'Calc|Option 1'!L279,0)","v":0},{"$f":"IF($D$4<>NA,M302-'Calc|Option 1'!M279,0)","v":0},{"$f":"IF($D$4<>NA,N302-'Calc|Option 1'!N279,0)","v":0},{"$f":"IF($D$4<>NA,O302-'Calc|Option 1'!O279,0)","v":0},{"$f":"IF($D$4<>NA,P302-'Calc|Option 1'!P279,0)","v":0},{"$f":"IF($D$4<>NA,Q302-'Calc|Option 1'!Q279,0)","v":0},{"$f":"IF($D$4<>NA,R302-'Calc|Option 1'!R279,0)","v":0},{"$f":"IF($D$4<>NA,S302-'Calc|Option 1'!S279,0)","v":0},{"$f":"IF($D$4<>NA,T302-'Calc|Option 1'!T279,0)","v":0},{"$f":"IF($D$4<>NA,U302-'Calc|Option 1'!U279,0)","v":0},{"$f":"IF($D$4<>NA,V302-'Calc|Option 1'!V279,0)","v":0},{"$f":"IF($D$4<>NA,W302-'Calc|Option 1'!W279,0)","v":0},{"$f":"IF($D$4<>NA,X302-'Calc|Option 1'!X279,0)","v":0},{"$f":"IF($D$4<>NA,Y302-'Calc|Option 1'!Y279,0)","v":0},{"$f":"IF($D$4<>NA,Z302-'Calc|Option 1'!Z279,0)","v":0},{"$f":"IF($D$4<>NA,AA302-'Calc|Option 1'!AA279,0)","v":0},{"$f":"IF($D$4<>NA,AB302-'Calc|Option 1'!AB279,0)","v":0},{"$f":"IF($D$4<>NA,AC302-'Calc|Option 1'!AC279,0)","v":0},{"$f":"IF($D$4<>NA,AD302-'Calc|Option 1'!AD279,0)","v":0},{"$f":"IF($D$4<>NA,AE302-'Calc|Option 1'!AE279,0)","v":0},{"$f":"IF($D$4<>NA,AF302-'Calc|Option 1'!AF279,0)","v":0},{"$f":"IF($D$4<>NA,AG302-'Calc|Option 1'!AG279,0)","v":0},{"$f":"IF($D$4<>NA,AH302-'Calc|Option 1'!AH279,0)","v":0},{"$f":"IF($D$4<>NA,AI302-'Calc|Option 1'!AI279,0)","v":0},{"$f":"IF($D$4<>NA,AJ302-'Calc|Option 1'!AJ279,0)","v":0},{"$f":"IF($D$4<>NA,AK302-'Calc|Option 1'!AK279,0)","v":0},{"$f":"IF($D$4<>NA,AL302-'Calc|Option 1'!AL279,0)","v":0},{"$f":"IF($D$4<>NA,AM302-'Calc|Option 1'!AM279,0)","v":0},{"$f":"IF($D$4<>NA,AN302-'Calc|Option 1'!AN279,0)","v":0},{"$f":"IF($D$4<>NA,AO302-'Calc|Option 1'!AO279,0)","v":0},{"$f":"IF($D$4<>NA,AP302-'Calc|Option 1'!AP279,0)","v":0},{"$f":"IF($D$4<>NA,AQ302-'Calc|Option 1'!AQ279,0)","v":0},{"$f":"IF($D$4<>NA,AR302-'Calc|Option 1'!AR279,0)","v":0},{"$f":"IF($D$4<>NA,AS302-'Calc|Option 1'!AS279,0)","v":0},{"$f":"IF($D$4<>NA,AT302-'Calc|Option 1'!AT279,0)","v":0},{"$f":"IF($D$4<>NA,AU302-'Calc|Option 1'!AU279,0)","v":0},{"$f":"IF($D$4<>NA,AV302-'Calc|Option 1'!AV279,0)","v":0},{"$f":"IF($D$4<>NA,AW302-'Calc|Option 1'!AW279,0)","v":0},{"$f":"IF($D$4<>NA,AX302-'Calc|Option 1'!AX279,0)","v":0},{"$f":"IF($D$4<>NA,AY302-'Calc|Option 1'!AY279,0)","v":0},{"$f":"IF($D$4<>NA,AZ302-'Calc|Option 1'!AZ279,0)","v":0},{"$f":"IF($D$4<>NA,BA302-'Calc|Option 1'!BA279,0)","v":0},{"$f":"IF($D$4<>NA,BB302-'Calc|Option 1'!BB279,0)","v":0},{"$f":"IF($D$4<>NA,BC302-'Calc|Option 1'!BC279,0)","v":0},{"$f":"IF($D$4<>NA,BD302-'Calc|Option 1'!BD279,0)","v":0},{"$f":"IF($D$4<>NA,BE302-'Calc|Option 1'!BE279,0)","v":0},{"$f":"IF($D$4<>NA,BF302-'Calc|Option 1'!BF279,0)","v":0},{"$f":"IF($D$4<>NA,BG302-'Calc|Option 1'!BG279,0)","v":0},{"$f":"IF($D$4<>NA,BH302-'Calc|Option 1'!BH279,0)","v":0},{"$f":"IF($D$4<>NA,BI302-'Calc|Option 1'!BI279,0)","v":0},{"$f":"IF($D$4<>NA,BJ302-'Calc|Option 1'!BJ279,0)","v":0},{"$f":"IF($D$4<>NA,BK302-'Calc|Option 1'!BK279,0)","v":0},{"$f":"IF($D$4<>NA,BL302-'Calc|Option 1'!BL279,0)","v":0},{"$f":"IF($D$4<>NA,BM302-'Calc|Option 1'!BM279,0)","v":0},{"$f":"IF($D$4<>NA,BN302-'Calc|Option 1'!BN279,0)","v":0},{"$f":"IF($D$4<>NA,BO302-'Calc|Option 1'!BO279,0)","v":0},{"$f":"IF($D$4<>NA,BP302-'Calc|Option 1'!BP279,0)","v":0},{"$f":"IF($D$4<>NA,BQ302-'Calc|Option 1'!BQ279,0)","v":0},{"$f":"IF($D$4<>NA,BR302-'Calc|Option 1'!BR279,0)","v":0}]
[null,null,null,"Incremental forecast net capex","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K314:BR314,$K$23:$BR$23)","v":0},{"$f":"IF($D$4<>NA,K303-'Calc|Option 1'!K280,0)","v":0},{"$f":"IF($D$4<>NA,L303-'Calc|Option 1'!L280,0)","v":0},{"$f":"IF($D$4<>NA,M303-'Calc|Option 1'!M280,0)","v":0},{"$f":"IF($D$4<>NA,N303-'Calc|Option 1'!N280,0)","v":0},{"$f":"IF($D$4<>NA,O303-'Calc|Option 1'!O280,0)","v":0},{"$f":"IF($D$4<>NA,P303-'Calc|Option 1'!P280,0)","v":0},{"$f":"IF($D$4<>NA,Q303-'Calc|Option 1'!Q280,0)","v":0},{"$f":"IF($D$4<>NA,R303-'Calc|Option 1'!R280,0)","v":0},{"$f":"IF($D$4<>NA,S303-'Calc|Option 1'!S280,0)","v":0},{"$f":"IF($D$4<>NA,T303-'Calc|Option 1'!T280,0)","v":0},{"$f":"IF($D$4<>NA,U303-'Calc|Option 1'!U280,0)","v":0},{"$f":"IF($D$4<>NA,V303-'Calc|Option 1'!V280,0)","v":0},{"$f":"IF($D$4<>NA,W303-'Calc|Option 1'!W280,0)","v":0},{"$f":"IF($D$4<>NA,X303-'Calc|Option 1'!X280,0)","v":0},{"$f":"IF($D$4<>NA,Y303-'Calc|Option 1'!Y280,0)","v":0},{"$f":"IF($D$4<>NA,Z303-'Calc|Option 1'!Z280,0)","v":0},{"$f":"IF($D$4<>NA,AA303-'Calc|Option 1'!AA280,0)","v":0},{"$f":"IF($D$4<>NA,AB303-'Calc|Option 1'!AB280,0)","v":0},{"$f":"IF($D$4<>NA,AC303-'Calc|Option 1'!AC280,0)","v":0},{"$f":"IF($D$4<>NA,AD303-'Calc|Option 1'!AD280,0)","v":0},{"$f":"IF($D$4<>NA,AE303-'Calc|Option 1'!AE280,0)","v":0},{"$f":"IF($D$4<>NA,AF303-'Calc|Option 1'!AF280,0)","v":0},{"$f":"IF($D$4<>NA,AG303-'Calc|Option 1'!AG280,0)","v":0},{"$f":"IF($D$4<>NA,AH303-'Calc|Option 1'!AH280,0)","v":0},{"$f":"IF($D$4<>NA,AI303-'Calc|Option 1'!AI280,0)","v":0},{"$f":"IF($D$4<>NA,AJ303-'Calc|Option 1'!AJ280,0)","v":0},{"$f":"IF($D$4<>NA,AK303-'Calc|Option 1'!AK280,0)","v":0},{"$f":"IF($D$4<>NA,AL303-'Calc|Option 1'!AL280,0)","v":0},{"$f":"IF($D$4<>NA,AM303-'Calc|Option 1'!AM280,0)","v":0},{"$f":"IF($D$4<>NA,AN303-'Calc|Option 1'!AN280,0)","v":0},{"$f":"IF($D$4<>NA,AO303-'Calc|Option 1'!AO280,0)","v":0},{"$f":"IF($D$4<>NA,AP303-'Calc|Option 1'!AP280,0)","v":0},{"$f":"IF($D$4<>NA,AQ303-'Calc|Option 1'!AQ280,0)","v":0},{"$f":"IF($D$4<>NA,AR303-'Calc|Option 1'!AR280,0)","v":0},{"$f":"IF($D$4<>NA,AS303-'Calc|Option 1'!AS280,0)","v":0},{"$f":"IF($D$4<>NA,AT303-'Calc|Option 1'!AT280,0)","v":0},{"$f":"IF($D$4<>NA,AU303-'Calc|Option 1'!AU280,0)","v":0},{"$f":"IF($D$4<>NA,AV303-'Calc|Option 1'!AV280,0)","v":0},{"$f":"IF($D$4<>NA,AW303-'Calc|Option 1'!AW280,0)","v":0},{"$f":"IF($D$4<>NA,AX303-'Calc|Option 1'!AX280,0)","v":0},{"$f":"IF($D$4<>NA,AY303-'Calc|Option 1'!AY280,0)","v":0},{"$f":"IF($D$4<>NA,AZ303-'Calc|Option 1'!AZ280,0)","v":0},{"$f":"IF($D$4<>NA,BA303-'Calc|Option 1'!BA280,0)","v":0},{"$f":"IF($D$4<>NA,BB303-'Calc|Option 1'!BB280,0)","v":0},{"$f":"IF($D$4<>NA,BC303-'Calc|Option 1'!BC280,0)","v":0},{"$f":"IF($D$4<>NA,BD303-'Calc|Option 1'!BD280,0)","v":0},{"$f":"IF($D$4<>NA,BE303-'Calc|Option 1'!BE280,0)","v":0},{"$f":"IF($D$4<>NA,BF303-'Calc|Option 1'!BF280,0)","v":0},{"$f":"IF($D$4<>NA,BG303-'Calc|Option 1'!BG280,0)","v":0},{"$f":"IF($D$4<>NA,BH303-'Calc|Option 1'!BH280,0)","v":0},{"$f":"IF($D$4<>NA,BI303-'Calc|Option 1'!BI280,0)","v":0},{"$f":"IF($D$4<>NA,BJ303-'Calc|Option 1'!BJ280,0)","v":0},{"$f":"IF($D$4<>NA,BK303-'Calc|Option 1'!BK280,0)","v":0},{"$f":"IF($D$4<>NA,BL303-'Calc|Option 1'!BL280,0)","v":0},{"$f":"IF($D$4<>NA,BM303-'Calc|Option 1'!BM280,0)","v":0},{"$f":"IF($D$4<>NA,BN303-'Calc|Option 1'!BN280,0)","v":0},{"$f":"IF($D$4<>NA,BO303-'Calc|Option 1'!BO280,0)","v":0},{"$f":"IF($D$4<>NA,BP303-'Calc|Option 1'!BP280,0)","v":0},{"$f":"IF($D$4<>NA,BQ303-'Calc|Option 1'!BQ280,0)","v":0},{"$f":"IF($D$4<>NA,BR303-'Calc|Option 1'!BR280,0)","v":0}]
[null,null,null,"Incremental forecast Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K315:BR315,$K$23:$BR$23)","v":0},{"$f":"IF($D$4<>NA,K304-'Calc|Option 1'!K281,0)","v":0},{"$f":"IF($D$4<>NA,L304-'Calc|Option 1'!L281,0)","v":0},{"$f":"IF($D$4<>NA,M304-'Calc|Option 1'!M281,0)","v":0},{"$f":"IF($D$4<>NA,N304-'Calc|Option 1'!N281,0)","v":0},{"$f":"IF($D$4<>NA,O304-'Calc|Option 1'!O281,0)","v":0},{"$f":"IF($D$4<>NA,P304-'Calc|Option 1'!P281,0)","v":0},{"$f":"IF($D$4<>NA,Q304-'Calc|Option 1'!Q281,0)","v":0},{"$f":"IF($D$4<>NA,R304-'Calc|Option 1'!R281,0)","v":0},{"$f":"IF($D$4<>NA,S304-'Calc|Option 1'!S281,0)","v":0},{"$f":"IF($D$4<>NA,T304-'Calc|Option 1'!T281,0)","v":0},{"$f":"IF($D$4<>NA,U304-'Calc|Option 1'!U281,0)","v":0},{"$f":"IF($D$4<>NA,V304-'Calc|Option 1'!V281,0)","v":0},{"$f":"IF($D$4<>NA,W304-'Calc|Option 1'!W281,0)","v":0},{"$f":"IF($D$4<>NA,X304-'Calc|Option 1'!X281,0)","v":0},{"$f":"IF($D$4<>NA,Y304-'Calc|Option 1'!Y281,0)","v":0},{"$f":"IF($D$4<>NA,Z304-'Calc|Option 1'!Z281,0)","v":0},{"$f":"IF($D$4<>NA,AA304-'Calc|Option 1'!AA281,0)","v":0},{"$f":"IF($D$4<>NA,AB304-'Calc|Option 1'!AB281,0)","v":0},{"$f":"IF($D$4<>NA,AC304-'Calc|Option 1'!AC281,0)","v":0},{"$f":"IF($D$4<>NA,AD304-'Calc|Option 1'!AD281,0)","v":0},{"$f":"IF($D$4<>NA,AE304-'Calc|Option 1'!AE281,0)","v":0},{"$f":"IF($D$4<>NA,AF304-'Calc|Option 1'!AF281,0)","v":0},{"$f":"IF($D$4<>NA,AG304-'Calc|Option 1'!AG281,0)","v":0},{"$f":"IF($D$4<>NA,AH304-'Calc|Option 1'!AH281,0)","v":0},{"$f":"IF($D$4<>NA,AI304-'Calc|Option 1'!AI281,0)","v":0},{"$f":"IF($D$4<>NA,AJ304-'Calc|Option 1'!AJ281,0)","v":0},{"$f":"IF($D$4<>NA,AK304-'Calc|Option 1'!AK281,0)","v":0},{"$f":"IF($D$4<>NA,AL304-'Calc|Option 1'!AL281,0)","v":0},{"$f":"IF($D$4<>NA,AM304-'Calc|Option 1'!AM281,0)","v":0},{"$f":"IF($D$4<>NA,AN304-'Calc|Option 1'!AN281,0)","v":0},{"$f":"IF($D$4<>NA,AO304-'Calc|Option 1'!AO281,0)","v":0},{"$f":"IF($D$4<>NA,AP304-'Calc|Option 1'!AP281,0)","v":0},{"$f":"IF($D$4<>NA,AQ304-'Calc|Option 1'!AQ281,0)","v":0},{"$f":"IF($D$4<>NA,AR304-'Calc|Option 1'!AR281,0)","v":0},{"$f":"IF($D$4<>NA,AS304-'Calc|Option 1'!AS281,0)","v":0},{"$f":"IF($D$4<>NA,AT304-'Calc|Option 1'!AT281,0)","v":0},{"$f":"IF($D$4<>NA,AU304-'Calc|Option 1'!AU281,0)","v":0},{"$f":"IF($D$4<>NA,AV304-'Calc|Option 1'!AV281,0)","v":0},{"$f":"IF($D$4<>NA,AW304-'Calc|Option 1'!AW281,0)","v":0},{"$f":"IF($D$4<>NA,AX304-'Calc|Option 1'!AX281,0)","v":0},{"$f":"IF($D$4<>NA,AY304-'Calc|Option 1'!AY281,0)","v":0},{"$f":"IF($D$4<>NA,AZ304-'Calc|Option 1'!AZ281,0)","v":0},{"$f":"IF($D$4<>NA,BA304-'Calc|Option 1'!BA281,0)","v":0},{"$f":"IF($D$4<>NA,BB304-'Calc|Option 1'!BB281,0)","v":0},{"$f":"IF($D$4<>NA,BC304-'Calc|Option 1'!BC281,0)","v":0},{"$f":"IF($D$4<>NA,BD304-'Calc|Option 1'!BD281,0)","v":0},{"$f":"IF($D$4<>NA,BE304-'Calc|Option 1'!BE281,0)","v":0},{"$f":"IF($D$4<>NA,BF304-'Calc|Option 1'!BF281,0)","v":0},{"$f":"IF($D$4<>NA,BG304-'Calc|Option 1'!BG281,0)","v":0},{"$f":"IF($D$4<>NA,BH304-'Calc|Option 1'!BH281,0)","v":0},{"$f":"IF($D$4<>NA,BI304-'Calc|Option 1'!BI281,0)","v":0},{"$f":"IF($D$4<>NA,BJ304-'Calc|Option 1'!BJ281,0)","v":0},{"$f":"IF($D$4<>NA,BK304-'Calc|Option 1'!BK281,0)","v":0},{"$f":"IF($D$4<>NA,BL304-'Calc|Option 1'!BL281,0)","v":0},{"$f":"IF($D$4<>NA,BM304-'Calc|Option 1'!BM281,0)","v":0},{"$f":"IF($D$4<>NA,BN304-'Calc|Option 1'!BN281,0)","v":0},{"$f":"IF($D$4<>NA,BO304-'Calc|Option 1'!BO281,0)","v":0},{"$f":"IF($D$4<>NA,BP304-'Calc|Option 1'!BP281,0)","v":0},{"$f":"IF($D$4<>NA,BQ304-'Calc|Option 1'!BQ281,0)","v":0},{"$f":"IF($D$4<>NA,BR304-'Calc|Option 1'!BR281,0)","v":0}]
[]
[null,null,null,"Net Incremental Economic Benefit Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J312:J315)","v":0},{"$f":"SUM(K312:K315)","v":0},{"$f":"SUM(L312:L315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J319","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K317:BR317)-J317,6)=0,0,1)","v":0}]
[]
[null,null,"Scenarios - JEN"]
[]
[null,null,null,"| Economic Benefits overestimate"]
[]
[null,null,null,"Summary of Cashflow - JEN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast incremental cost","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K327:BR327,$K$23:$BR$23)","v":0},{"$f":"SUM(K312:K314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ312:AQ314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast incremental Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K328:BR328,$K$23:$BR$23)","v":0},{"$f":"K315*(1+Cust_Ben_over)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ315*(1+Cust_Ben_over)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Incremental Cashflow - JEN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J327:J328)","v":0},{"$f":"SUM(K327:K328)","v":0},{"$f":"SUM(L327:L328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J332","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K330:BR330)-J330,6)=0,0,1)","v":0}]
[]
[null,"Calc | Summary"]
[]
[null,null,"Forecast Costs and Benefits"]
[]
[null,null,null,"Regulated | Forecast costs and benefits"]
[]
[null,null,null,{"$f":"C336&\" (Regulated)\"","v":"Forecast Costs and Benefits (Regulated)"},"Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K144+K301","v":-869.92541209594151},-911.47802706763321,-926.50377986659089,-947.34604579450183,-979.63509936635808,-1027.5197717290434,-1081.7380179083762,-1118.2997943626658,-857.2084556137205,-51.289207527905681,-52.574145242538933,-53.891335133492753,-55.242277628124548,-56.626734553363917,-58.045649756511061,-59.500186393301981,-60.991263420363758,-62.519929302021126,-64.087603988037344,-65.69484613499084,-67.33903837606141,-69.021300980606398,-70.749105454803072,-72.526433808021338,-74.351049216334829,-76.213385801993283,-78.112408905660558,0,0,0,0,0,{"$f":"AQ144+AQ301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K145+K302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ145+AQ302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K146+K303","v":0},0,0,0,0,0,-147.52519363018982,-2272.9388768092781,-5770.3009197384345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ146+AQ303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Forecast Economic Benefits","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K147+K304","v":-271.89461032923924},-303.19007377640196,-333.13455040435247,-359.25419879635245,-392.05774287076923,-431.44122125752205,-493.8303407934992,-543.59122596066595,-438.03121825979122,-0.69820402577371354,-0.77828353333632561,-0.86186959346709335,-0.95528724851519087,-1.0527516035372857,-1.1609416135546953,-1.2738157717384824,-1.3983380018540468,-1.5352120079042242,-1.6851505972740779,-1.8415274382569164,-2.0196541808914197,-2.2131506295747401,-2.4228909973895254,-2.6497349631480995,-2.9029186097982325,-3.1754813911337414,-3.4859679474209901,-1.979678201933093E-35,0,0,0,0,{"$f":"AQ147+AQ304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D340&\" (for presentation)\"","v":"Forecast Costs and Benefits (Regulated) (for presentation)"},"Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D342","v":"Forecast opex (ongoing)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K342/(1+K$12)^CF_End_Yr","v":-855.09002978853755},-898.1059864731651,-915.13520478194812,-935.7217277001871,-967.61458156091362,-1014.9116896794065,-1068.464656109167,-1104.5778048191551,-846.69016210795792,-50.65986826401538,-51.929039274609927,-53.230066714312663,-54.564432599632113,-55.931901679977528,-57.333406221262024,-58.770095106831576,-60.24287601734477,-61.752784552046194,-63.301223237342768,-64.888743874871366,-66.512761213958385,-68.174381777804285,-69.880985394191924,-71.63650521163008,-73.438731852924192,-75.278216817502397,-77.153938141715926,0,0,0,0,0,{"$f":"AQ342/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D343","v":"Forecast opex (one-off)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K343/(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ343/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D344","v":"Forecast net capex"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K344/(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,-145.715,-2245.049,-5699.4970000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ344/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"$D$346","v":"Forecast Economic Benefits"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K346/(1+K$12)^CF_End_Yr","v":-267.25782143277689},-298.74205654068095,-329.0468551009335,-354.84600487179273,-387.24703622909345,-426.14726345069863,-487.77084332529239,-536.92114236038458,-432.65639853167198,-0.68963678075658985,-0.76873368046130641,-0.85129410591979804,-0.9435654886604059,-1.039833916734092,-1.146696391690103,{"$f":"Z346/(1+Z$12)^CF_End_Yr","v":-1.258185538425137},-1.3811798305510909,-1.5163743373388461,-1.6644731197393403,-1.8189311538086563,-1.9948722094635396,-2.1859943786746436,-2.3931611475774783,-2.6172216463785878,-2.867298627562596,-3.1365169536328086,-3.4431937146395328,-1.9553867518913591E-35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"NPV (Regulated)"]
[]
[null,null,null,"NPV of Cashflow (Regulated)","Source","Unit","Basis","Timing",null,"NPV"]
[]
[null,null,null,"NPV of Incremental forecast opex (ongoing)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J155+J312","v":13761.041369706074}]
[null,null,null,"NPV of Incremental forecast opex (one-off)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J156+J313","v":0}]
[null,null,null,"NPV of Incremental forecast net capex","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J157+J314","v":-5440.115784955341}]
[null,null,null,"NPV of Incremental forecast Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J158+J315","v":14800.112689538711}]
[]
[null,null,null,"NPV of net incremental Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"SUM(J360:J363)","v":23121.038274289444}]
[]
[{"$f":"J367","v":0},null,null,"Check - total matches above",null,null,null,null,null,{"$f":"IF(ROUND(J160+J317-J365,6)=0,0,1)","v":0}]
[]
[null,null,"Scenarios - Summary"]
[]
[null,null,null,"| Economic Benefits overestimate"]
[]
[null,null,null,"NPV of Cashflow","Source","Unit","Basis","Timing",null,"NPV"]
[]
[null,null,null,"NPV Forecast incremental cost","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J170+J327","v":8320.9255847507338}]
[null,null,null,"NPV Forecast incremental Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J171+J328","v":13320.101420584837}]
[]
[null,null,null,"NPV of Incremental Net Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"SUM(J375:J376)","v":21641.027005335571}]
[]
[{"$f":"J380","v":0},null,null,"Check - total matches above",null,null,null,null,null,{"$f":"IF(ROUND(J378-J173-J330,6)=0,0,1)","v":0}]
[]
[]
[null,"End"]

{"sheet":"Calc|Option 7","index":8,"n_rows":383,"n_cols":70,"rows_kept":383,"cut":false,"hidden":true,"merged":[]}
[null,null,null,{"$f":"Model_Name","v":"Costs and Benefits Analysis Model"},null,null,null,"Section Check:",{"$f":"IF(COUNTA($A$8:$A$383)=COUNTIF($A$8:$A$383,0),\"Ok\",\"Check\")","v":"Ok"},null,null,"Overall Check:",{"$f":"Overall_Check","v":"Ok"},null,"Legend:","Input","Internal","Select","Calculation"]
[null,null,null,{"$f":"RIGHT(CELL(\"filename\",D1),LEN(CELL(\"filename\",D1))-FIND(\"]\",CELL(\"filename\",D1)))","v":"Calc|Option 7"}]
[null,null,null,{"$f":"'Output|Options Summary (Annual)'!D19","v":"n/a - [Insert short option description]"},null,null,null,null,null,"Count",{"$f":"'Calc|Option 1'!K3","v":1},{"$f":"'Calc|Option 1'!L3","v":2},{"$f":"'Calc|Option 1'!M3","v":3},{"$f":"'Calc|Option 1'!N3","v":4},{"$f":"'Calc|Option 1'!O3","v":5},{"$f":"'Calc|Option 1'!P3","v":6},{"$f":"'Calc|Option 1'!Q3","v":7},{"$f":"'Calc|Option 1'!R3","v":8},{"$f":"'Calc|Option 1'!S3","v":9},{"$f":"'Calc|Option 1'!T3","v":10},{"$f":"'Calc|Option 1'!U3","v":11},{"$f":"'Calc|Option 1'!V3","v":12},{"$f":"'Calc|Option 1'!W3","v":13},{"$f":"'Calc|Option 1'!X3","v":14},{"$f":"'Calc|Option 1'!Y3","v":15},{"$f":"'Calc|Option 1'!Z3","v":16},{"$f":"'Calc|Option 1'!AA3","v":17},{"$f":"'Calc|Option 1'!AB3","v":18},{"$f":"'Calc|Option 1'!AC3","v":19},{"$f":"'Calc|Option 1'!AD3","v":20},{"$f":"'Calc|Option 1'!AE3","v":21},{"$f":"'Calc|Option 1'!AF3","v":22},{"$f":"'Calc|Option 1'!AG3","v":23},{"$f":"'Calc|Option 1'!AH3","v":24},{"$f":"'Calc|Option 1'!AI3","v":25},{"$f":"'Calc|Option 1'!AJ3","v":26},{"$f":"'Calc|Option 1'!AK3","v":27},{"$f":"'Calc|Option 1'!AL3","v":28},{"$f":"'Calc|Option 1'!AM3","v":29},{"$f":"'Calc|Option 1'!AN3","v":30},{"$f":"'Calc|Option 1'!AO3","v":31},{"$f":"'Calc|Option 1'!AP3","v":32},{"$f":"'Calc|Option 1'!AQ3","v":33},{"$f":"'Calc|Option 1'!AR3","v":34},{"$f":"'Calc|Option 1'!AS3","v":35},{"$f":"'Calc|Option 1'!AT3","v":36},{"$f":"'Calc|Option 1'!AU3","v":37},{"$f":"'Calc|Option 1'!AV3","v":38},{"$f":"'Calc|Option 1'!AW3","v":39},{"$f":"'Calc|Option 1'!AX3","v":40},{"$f":"'Calc|Option 1'!AY3","v":41},{"$f":"'Calc|Option 1'!AZ3","v":42},{"$f":"'Calc|Option 1'!BA3","v":43},{"$f":"'Calc|Option 1'!BB3","v":44},{"$f":"'Calc|Option 1'!BC3","v":45},{"$f":"'Calc|Option 1'!BD3","v":46},{"$f":"'Calc|Option 1'!BE3","v":47},{"$f":"'Calc|Option 1'!BF3","v":48},{"$f":"'Calc|Option 1'!BG3","v":49},{"$f":"'Calc|Option 1'!BH3","v":50},{"$f":"'Calc|Option 1'!BI3","v":51},{"$f":"'Calc|Option 1'!BJ3","v":52},{"$f":"'Calc|Option 1'!BK3","v":53},{"$f":"'Calc|Option 1'!BL3","v":54},{"$f":"'Calc|Option 1'!BM3","v":55},{"$f":"'Calc|Option 1'!BN3","v":56},{"$f":"'Calc|Option 1'!BO3","v":57},{"$f":"'Calc|Option 1'!BP3","v":58},{"$f":"'Calc|Option 1'!BQ3","v":59},{"$f":"'Calc|Option 1'!BR3","v":60}]
[null,null,null,{"$f":"Option_7","v":"n/a"},"Source","Unit","Basis","Timing",null,"Year",{"$f":"'Calc|Option 1'!K4","v":2024},{"$f":"'Calc|Option 1'!L4","v":2025},{"$f":"'Calc|Option 1'!M4","v":2026},{"$f":"'Calc|Option 1'!N4","v":2027},{"$f":"'Calc|Option 1'!O4","v":2028},{"$f":"'Calc|Option 1'!P4","v":2029},{"$f":"'Calc|Option 1'!Q4","v":2030},{"$f":"'Calc|Option 1'!R4","v":2031},{"$f":"'Calc|Option 1'!S4","v":2032},{"$f":"'Calc|Option 1'!T4","v":2033},{"$f":"'Calc|Option 1'!U4","v":2034},{"$f":"'Calc|Option 1'!V4","v":2035},{"$f":"'Calc|Option 1'!W4","v":2036},{"$f":"'Calc|Option 1'!X4","v":2037},{"$f":"'Calc|Option 1'!Y4","v":2038},{"$f":"'Calc|Option 1'!Z4","v":2039},{"$f":"'Calc|Option 1'!AA4","v":2040},{"$f":"'Calc|Option 1'!AB4","v":2041},{"$f":"'Calc|Option 1'!AC4","v":2042},{"$f":"'Calc|Option 1'!AD4","v":2043},{"$f":"'Calc|Option 1'!AE4","v":2044},{"$f":"'Calc|Option 1'!AF4","v":2045},{"$f":"'Calc|Option 1'!AG4","v":2046},{"$f":"'Calc|Option 1'!AH4","v":2047},{"$f":"'Calc|Option 1'!AI4","v":2048},{"$f":"'Calc|Option 1'!AJ4","v":2049},{"$f":"'Calc|Option 1'!AK4","v":2050},{"$f":"'Calc|Option 1'!AL4","v":2051},{"$f":"'Calc|Option 1'!AM4","v":2052},{"$f":"'Calc|Option 1'!AN4","v":2053},{"$f":"'Calc|Option 1'!AO4","v":2054},{"$f":"'Calc|Option 1'!AP4","v":2055},{"$f":"'Calc|Option 1'!AQ4","v":2056},{"$f":"'Calc|Option 1'!AR4","v":2057},{"$f":"'Calc|Option 1'!AS4","v":2058},{"$f":"'Calc|Option 1'!AT4","v":2059},{"$f":"'Calc|Option 1'!AU4","v":2060},{"$f":"'Calc|Option 1'!AV4","v":2061},{"$f":"'Calc|Option 1'!AW4","v":2062},{"$f":"'Calc|Option 1'!AX4","v":2063},{"$f":"'Calc|Option 1'!AY4","v":2064},{"$f":"'Calc|Option 1'!AZ4","v":2065},{"$f":"'Calc|Option 1'!BA4","v":2066},{"$f":"'Calc|Option 1'!BB4","v":2067},{"$f":"'Calc|Option 1'!BC4","v":2068},{"$f":"'Calc|Option 1'!BD4","v":2069},{"$f":"'Calc|Option 1'!BE4","v":2070},{"$f":"'Calc|Option 1'!BF4","v":2071},{"$f":"'Calc|Option 1'!BG4","v":2072},{"$f":"'Calc|Option 1'!BH4","v":2073},{"$f":"'Calc|Option 1'!BI4","v":2074},{"$f":"'Calc|Option 1'!BJ4","v":2075},{"$f":"'Calc|Option 1'!BK4","v":2076},{"$f":"'Calc|Option 1'!BL4","v":2077},{"$f":"'Calc|Option 1'!BM4","v":2078},{"$f":"'Calc|Option 1'!BN4","v":2079},{"$f":"'Calc|Option 1'!BO4","v":2080},{"$f":"'Calc|Option 1'!BP4","v":2081},{"$f":"'Calc|Option 1'!BQ4","v":2082},{"$f":"'Calc|Option 1'!BR4","v":2083}]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Calc | Economic Assumptions"]
[]
[null,null,null,"Escalation","Source","Unit","Basis","Timing",null,null,{"$f":"\"FY\"&RIGHT(K$4,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AQ$4,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Inflation Rate","Calc|Option 1",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},"n/a",null,null,{"$f":"'Calc|Option 1'!K12","v":3.5000000000000003E-2},{"$f":"'Calc|Option 1'!L12","v":0.03},{"$f":"'Calc|Option 1'!M12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!N12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!O12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!P12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!Q12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!R12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!S12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!T12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!U12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!V12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!W12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!X12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!Y12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!Z12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AA12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AB12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AC12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AD12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AE12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AF12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AG12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AH12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AI12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AJ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AK12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AL12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AM12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AN12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AO12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AP12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AQ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AR12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AS12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AT12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AU12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AV12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AW12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AX12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AY12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!AZ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BA12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BB12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BC12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BD12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BE12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BF12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BG12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BH12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BI12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BJ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BK12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BL12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BM12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BN12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BO12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BP12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BQ12","v":2.5000000000000001E-2},{"$f":"'Calc|Option 1'!BR12","v":2.5000000000000001E-2}]
[null,null,null,{"$f":"\"Inflation Index (Real \"&Start_Year&\" to Nominal Mid-year)\"","v":"Inflation Index (Real 2024 to Nominal Mid-year)"},"Calculated",{"$f":"index","v":"Index"},"n/a","n/a",null,null,{"$f":"1/(1+K12)^CF_End_Yr","v":0.98294637436598087},{"$f":"K13*(1+K12)^CF_End_Yr*(1+L12)^CF_End_Yr","v":1.014889156509222},1.0427955216628042,1.0688654097043739,1.0955870449469831,1.1229767210706574,1.1510511390974234,1.1798274175748587,1.2093231030142297,1.2395561805895852,1.2705450851043245,1.3023087122319323,1.3348664300377302,1.3682380907886731,1.4024440430583895,1.4375051441348488,1.4734427727382196,1.5102788420566746,1.5480358131080911,1.5867367084357931,1.6264051261466874,1.6670652543003541,1.7087418856578624,1.7514604327993086,1.7952469436192908,1.8401281172097728,1.8861313201400167,1.9332846031435167,1.9816167182221041,2.0311571361776561,2.0819360645820968,2.1339844661966487,2.1873340778515646,2.242017429797853,2.2980678655427988,2.3555195621813683,2.4144075512359016,2.4747677400167984,2.5366369335172179,2.6000528568551475,2.6650541782765256,2.7316805327334377,2.7999725460517726,2.8699718597030661,2.941721156195642,3.015264185100532,3.0906457897280442,3.1679119344712445,3.247109732833025,3.3282874761538497,3.4114946630576952,3.4967820296341365,3.5842015803749887,3.6738066198843624,3.7656517853814702,3.8597930800160056,3.9562879070164048,4.0551951046918138,4.1565749823091078,4.2604893568668345]
[null,null,null,{"$f":"\"Inflation Index (Nominal Mid-year to Real \"&Start_Year&\" )\"","v":"Inflation Index (Nominal Mid-year to Real 2024 )"},"Calculated",{"$f":"index","v":"Index"},"n/a","n/a",null,null,{"$f":"1/K13","v":1.0173494974687902},{"$f":"1/L13","v":0.98532927816429317},0.95896077344620356,0.93557148628897935,0.91275266955022394,0.89049040931729184,0.86877113104126069,0.84758159125976673,0.82690886952172393,0.80674036050899911,0.78706376635024322,0.76786708912218871,0.74913862353384286,0.73086694978911526,0.71304092662352725,0.69564968451075848,0.67868261903488658,0.66212938442427971,0.64597988724319988,0.6302242802372684,0.61485295632904247,0.59985654276004163,0.58522589537565051,0.5709520930494153,0.55702643224333215,0.54344042170081197,0.53018577726908489,0.51725441684788787,0.50463845546135411,0.49233020045010173,0.48032214678058721,0.46860697246886568,0.45717753411596657,0.44602686255216267,0.43514815858747585,0.42453478886583024,0.41418028182032229,0.40407832372714381,0.39422275485575015,0.38460756571292709,0.37522689337846554,0.36607501793021041,0.35714635895630298,0.34843547215249082,0.33993704600243019,0.33164589853895637,0.32355697418434781,0.31566534066765645,0.30796618601722586,0.3004548156265619,0.2931266493917678,0.2859772189187979,0.27900216479882733,0.27219723395007556,0.26555827702446405,0.25908124587752596,0.2527621911000254,0.24659725960978093,0.24058269230222537,0.23471482175826872]
[]
[null,null,null,"Discount Rate Assumptions","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"JGN - Pre-tax discount rate (NPV)","Calc|Option 1",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},{"$f":"NA","v":"n/a"},null,null,{"$f":"'Calc|Option 1'!K18","v":4.7225976612572398E-2},{"$f":"'Calc|Option 1'!L18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!M18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!N18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!O18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!P18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!Q18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!R18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!S18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!T18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!U18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!V18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!W18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!X18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!Y18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!Z18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AA18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AB18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AC18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AD18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AE18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AF18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AG18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AH18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AI18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AJ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AK18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AL18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AM18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AN18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AO18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AP18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AQ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AR18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AS18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AT18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AU18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AV18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AW18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AX18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AY18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!AZ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BA18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BB18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BC18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BD18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BE18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BF18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BG18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BH18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BI18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BJ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BK18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BL18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BM18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BN18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BO18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BP18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BQ18","v":4.8405839123026151E-2},{"$f":"'Calc|Option 1'!BR18","v":4.8405839123026151E-2}]
[null,null,null,"JGN - Discount factor (NPV)","Calculated",{"$f":"factor","v":"Factor"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"1/(1+K18)","v":0.95490373838382736},{"$f":"K19/(1+L18)","v":0.9108149752223702},{"$f":"L19/(1+M18)","v":0.86876182985040562},0.82865031596648697,0.79039078670111085,0.75389773426124695,0.71908959882546031,0.68588858626251703,0.65422049426608619,0.6240145465169582,0.59520323450214263,0.56772216663732067,0.54150992435544876,0.51650792483988139,0.49266029009522833,0.46991372206332838,0.44821738350523044,0.42752278438296065,0.40778367348714523,0.38895593506828369,0.37099749024064838,0.35386820293845511,0.33752979021412155,0.32194573667813559,0.30708121288931178,0.29290299751304327,0.27937940307357662,0.26648020513437121,0.25417657474826483,0.24244101402647589,0.23124729468244254,0.22057039941314807,0.21038646598692304,0.20067273391276394,0.19140749357197714,0.18257003769846064,0.17414061509918469,0.16610038651143946,0.1584313824981933,0.15111646328745981,0.14413928046591784,0.13748424044117105,0.13113646959098807,0.12508178102163331,0.11930664286099561,0.11379814801565165,0.10854398532427278,0.10353241204290506,9.8752227600628559E-2,9.4192748566941528E-2,8.9843784774922816E-2,8.5695616546809419E-2,8.173897297108948E-2,7.7965011182561467E-2,7.4365296599051639E-2,7.093178407061998E-2,6.7656799899124195E-2,6.4533024687956686E-2,6.1553476983624462E-2,5.8711497672612072E-2]
[null,null,null,null,null,null,null,{"$f":"NA","v":"n/a"}]
[]
[null,null,null,"JEN - Pre-tax discount rate (NPV)","Calc|Option 1",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},{"$f":"NA","v":"n/a"},null,null,{"$f":"'Calc|Option 1'!K22","v":5.1468466524361739E-2},{"$f":"'Calc|Option 1'!L22","v":5.2113703897547797E-2},{"$f":"'Calc|Option 1'!M22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!N22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!O22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!P22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!Q22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!R22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!S22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!T22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!U22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!V22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!W22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!X22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!Y22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!Z22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AA22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AB22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AC22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AD22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AE22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AF22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AG22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AH22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AI22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AJ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AK22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AL22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AM22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AN22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AO22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AP22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AQ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AR22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AS22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AT22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AU22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AV22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AW22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AX22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AY22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!AZ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BA22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BB22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BC22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BD22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BE22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BF22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BG22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BH22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BI22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BJ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BK22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BL22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BM22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BN22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BO22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BP22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BQ22","v":5.2758941270733863E-2},{"$f":"'Calc|Option 1'!BR22","v":5.2758941270733863E-2}]
[null,null,null,"JEN - Discount factor (NPV)","Calculated",{"$f":"factor","v":"Factor"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"1/(1+K22)","v":0.95105087012785927},{"$f":"K23/(1+L22)","v":0.90394304969576766},{"$f":"L23/(1+M22)","v":0.8586420065021364},0.81561122194384938,0.77473692216697299,0.73591103508636635,0.69903090464193451,0.66399901937490879,0.63072275460650851,0.59911412753730109,0.5690895646197407,0.54056968058881594,0.51347906856656156,0.48774610068546753,0.46330273870363242,0.44008435411092528,0.41802955725051449,0.39708003500395961,0.37718039661070341,0.35827802721430929,0.340322948748219,0.32326768779321102,0.307067150057173,0.2916785011453118,0.2770610533055563,0.26317615784970627,0.24998710296588808,0.23745901665213204,0.22555877451442669,0.21425491218546736,0.20351754213253295,0.19331827463453016,0.18363014271926784,0.17442753086249438,0.16568610726017813,0.15738275949495761,0.14949553342666325,0.14200357514533621,0.13488707583326781,0.12812721939027391,0.12170613268372511,0.11560683829179316,0.10981320961496636,0.1043099282371482,9.9082443423601591E-2,9.4116933648650855E-2,8.9400270051420219E-2,8.4919981722985441E-2,8.066422273315739E-2,7.6621740809716177E-2,7.2781847587283191E-2,6.9134390347168909E-2,6.5669725173476245E-2,6.2378691454483902E-2,5.9252587661891176E-2,5.628314834388419E-2,5.3462522271193018E-2,5.0783251678357649E-2,4.8238252545316468E-2,4.5820795867181553E-2]
[null,null,null,null,null,null,null,{"$f":"NA","v":"n/a"}]
[]
[null,"Calc | JGN"]
[]
[null,null,"Forecast costs - JGN"]
[]
[null,null,null,"Opex","Source","Unit","Basis","Timing","Nature",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H92=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H92=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I92","v":"[Select from list]"},null,{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,K$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,L$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,M$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,N$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,O$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,P$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,Q$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,R$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,S$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,T$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,U$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,V$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,W$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,X$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,Y$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,Z$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AA$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AB$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AC$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AD$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AE$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AF$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AG$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AH$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AI$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AJ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AK$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AL$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AM$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AN$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AO$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AP$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AQ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AR$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AS$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AT$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AU$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AV$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AW$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AX$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AY$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AZ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BA$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BB$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BC$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BD$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BE$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BF$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BG$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BH$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BI$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BJ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BK$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BL$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BM$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BN$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BO$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BP$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BQ$13)*IF($D32=Shared,JGN_share,1))","v":0},{"$f":"IF($D32=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BR$13)*IF($D32=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H93=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H93=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I93","v":"[Select from list]"},null,{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,K$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,L$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,M$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,N$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,O$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,P$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,Q$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,R$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,S$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,T$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,U$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,V$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,W$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,X$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,Y$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,Z$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AA$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AB$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AC$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AD$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AE$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AF$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AG$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AH$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AI$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AJ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AK$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AL$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AM$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AN$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AO$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AP$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AQ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AR$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AS$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AT$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AU$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AV$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AW$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AX$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AY$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AZ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BA$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BB$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BC$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BD$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BE$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BF$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BG$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BH$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BI$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BJ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BK$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BL$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BM$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BN$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BO$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BP$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BQ$13)*IF($D33=Shared,JGN_share,1))","v":0},{"$f":"IF($D33=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BR$13)*IF($D33=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H94=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H94=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I94","v":"[Select from list]"},null,{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,K$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,L$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,M$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,N$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,O$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,P$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,Q$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,R$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,S$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,T$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,U$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,V$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,W$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,X$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,Y$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,Z$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AA$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AB$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AC$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AD$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AE$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AF$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AG$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AH$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AI$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AJ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AK$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AL$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AM$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AN$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AO$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AP$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AQ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AR$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AS$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AT$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AU$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AV$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AW$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AX$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AY$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AZ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BA$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BB$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BC$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BD$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BE$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BF$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BG$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BH$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BI$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BJ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BK$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BL$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BM$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BN$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BO$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BP$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BQ$13)*IF($D34=Shared,JGN_share,1))","v":0},{"$f":"IF($D34=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BR$13)*IF($D34=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H95=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H95=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I95","v":"[Select from list]"},null,{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,K$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,L$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,M$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,N$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,O$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,P$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,Q$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,R$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,S$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,T$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,U$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,V$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,W$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,X$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,Y$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,Z$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AA$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AB$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AC$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AD$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AE$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AF$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AG$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AH$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AI$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AJ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AK$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AL$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AM$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AN$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AO$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AP$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AQ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AR$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AS$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AT$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AU$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AV$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AW$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AX$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AY$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AZ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BA$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BB$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BC$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BD$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BE$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BF$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BG$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BH$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BI$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BJ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BK$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BL$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BM$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BN$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BO$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BP$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BQ$13)*IF($D35=Shared,JGN_share,1))","v":0},{"$f":"IF($D35=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BR$13)*IF($D35=Shared,JGN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H96=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),JGN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H96=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I96","v":"[Select from list]"},null,{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,K$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,L$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,M$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,N$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,O$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,P$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,Q$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,R$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,S$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,T$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,U$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,V$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,W$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,X$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,Y$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,Z$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AA$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AB$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AC$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AD$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AE$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AF$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AG$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AH$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AI$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AJ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AK$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AL$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AM$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AN$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AO$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AP$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AQ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AR$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AS$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AT$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AU$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AV$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AW$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AX$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AY$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AZ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BA$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BB$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BC$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BD$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BE$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BF$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BG$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BH$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BI$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BJ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BK$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BL$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BM$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BN$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BO$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BP$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BQ$13)*IF($D36=Shared,JGN_share,1))","v":0},{"$f":"IF($D36=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BR$13)*IF($D36=Shared,JGN_share,1))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&I38&\" \"&D30","v":"Total Ongoing Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Ongoing_Opex","v":"Ongoing"},null,{"$f":"SUMIF($I32:$I35,$I38,K32:K35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I32:$I35,$I38,AQ32:AQ35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&I39&\" \"&D30","v":"Total Project cost (one-off) Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Oneoff_Opex","v":"Project cost (one-off)"},null,{"$f":"SUMIF($I32:$I35,$I39,K32:K35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I32:$I35,$I39,AQ32:AQ35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K41:BR41)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K39),ISERROR(K38)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L39),ISERROR(L38)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross capex by asset class","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT(INDIRECT(\"'Input|Costs&Benefits'!I\"&$I45),3)=JGN,OR(Proj_Type=JGN,Proj_Type=Shared)),INDIRECT(\"'Input|Costs&Benefits'!I\"&$I45),NA)","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$111:$E$165,0)+ROW('Input|Costs&Benefits'!$E$111)-1","v":159},null,{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,K$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,L$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,M$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,N$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,O$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,P$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,Q$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,R$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,S$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,T$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,U$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,V$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,W$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,X$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,Y$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,Z$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AA$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AB$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AC$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AD$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AE$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AF$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AG$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AH$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AI$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AJ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AK$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AL$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AM$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AN$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AO$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AP$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AQ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AR$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AS$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AT$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AU$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AV$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AW$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AX$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AY$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,AZ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BA$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BB$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BC$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BD$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BE$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BF$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BG$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BH$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BI$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BJ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BK$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BL$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BM$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BN$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BO$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BP$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BQ$14))","v":0},{"$f":"IF($D45=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I45&\":$BR\"&$I45),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I45)=$G45,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000",{"$f":"G45","v":"Real 2024"},"End-year",{"$f":"I45+1","v":160},null,{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,K$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,L$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,M$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,N$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,O$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,P$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,Q$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,R$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,S$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,T$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,U$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,V$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,W$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,X$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,Y$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,Z$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AA$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AB$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AC$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AD$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AE$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AF$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AG$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AH$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AI$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AJ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AK$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AL$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AM$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AN$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AO$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AP$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AQ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AR$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AS$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AT$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AU$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AV$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AW$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AX$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AY$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,AZ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BA$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BB$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BC$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BD$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BE$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BF$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BG$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BH$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BI$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BJ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BK$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BL$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BM$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BN$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BO$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BP$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BQ$14))","v":0},{"$f":"IF($D46=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I46&\":$BR\"&$I46),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I46)=$G46,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",161,null,{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,K$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,L$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,M$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,N$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,O$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,P$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,Q$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,R$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,S$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,T$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,U$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,V$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,W$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,X$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,Y$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,Z$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AA$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AB$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AC$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AD$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AE$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AF$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AG$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AH$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AI$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AJ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AK$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AL$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AM$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AN$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AO$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AP$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AQ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AR$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AS$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AT$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AU$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AV$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AW$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AX$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AY$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,AZ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BA$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BB$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BC$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BD$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BE$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BF$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BG$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BH$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BI$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BJ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BK$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BL$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BM$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BN$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BO$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BP$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BQ$14))","v":0},{"$f":"IF($D47=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I47&\":$BR\"&$I47),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I47)=$G47,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",162,null,{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,K$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,L$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,M$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,N$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,O$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,P$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,Q$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,R$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,S$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,T$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,U$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,V$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,W$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,X$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,Y$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,Z$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AA$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AB$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AC$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AD$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AE$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AF$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AG$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AH$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AI$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AJ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AK$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AL$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AM$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AN$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AO$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AP$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AQ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AR$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AS$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AT$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AU$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AV$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AW$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AX$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AY$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,AZ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BA$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BB$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BC$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BD$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BE$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BF$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BG$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BH$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BI$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BJ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BK$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BL$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BM$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BN$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BO$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BP$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BQ$14))","v":0},{"$f":"IF($D48=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I48&\":$BR\"&$I48),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I48)=$G48,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",163,null,{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,K$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,L$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,M$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,N$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,O$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,P$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,Q$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,R$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,S$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,T$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,U$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,V$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,W$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,X$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,Y$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,Z$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AA$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AB$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AC$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AD$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AE$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AF$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AG$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AH$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AI$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AJ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AK$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AL$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AM$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AN$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AO$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AP$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AQ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AR$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AS$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AT$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AU$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AV$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AW$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AX$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AY$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,AZ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BA$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BB$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BC$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BD$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BE$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BF$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BG$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BH$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BI$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BJ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BK$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BL$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BM$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BN$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BO$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BP$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BQ$14))","v":0},{"$f":"IF($D49=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I49&\":$BR\"&$I49),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I49)=$G49,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",164,null,{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,K$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,L$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,M$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,N$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,O$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,P$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,Q$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,R$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,S$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,T$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,U$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,V$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,W$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,X$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,Y$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,Z$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AA$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AB$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AC$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AD$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AE$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AF$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AG$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AH$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AI$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AJ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AK$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AL$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AM$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AN$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AO$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AP$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AQ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AR$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AS$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AT$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AU$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AV$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AW$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AX$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AY$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,AZ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BA$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BB$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BC$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BD$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BE$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BF$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BG$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BH$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BI$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BJ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BK$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BL$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BM$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BN$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BO$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BP$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BQ$14))","v":0},{"$f":"IF($D50=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I50&\":$BR\"&$I50),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I50)=$G50,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",165,null,{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,K$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,L$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,M$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,N$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,O$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,P$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,Q$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,R$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,S$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,T$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,U$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,V$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,W$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,X$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,Y$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,Z$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AA$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AB$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AC$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AD$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AE$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AF$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AG$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AH$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AI$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AJ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AK$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AL$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AM$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AN$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AO$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AP$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AQ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AR$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AS$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AT$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AU$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AV$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AW$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AX$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AY$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,AZ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BA$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BB$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BC$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BD$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BE$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BF$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BG$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BH$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BI$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BJ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BK$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BL$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BM$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BN$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BO$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BP$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BQ$14))","v":0},{"$f":"IF($D51=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I51&\":$BR\"&$I51),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I51)=$G51,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D43","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K45:K51)","v":0},{"$f":"SUM(L45:L51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D43","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K53*K$13","v":0},{"$f":"L53*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K56:BR56)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K54),ISERROR(K53)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L54),ISERROR(L53)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capital Contribution","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D45","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$171:$E$225,0)+ROW('Input|Costs&Benefits'!$E$171)-1","v":219},null,{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,K$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,L$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,M$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,N$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,O$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,P$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,Q$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,R$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,S$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,T$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,U$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,V$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,W$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,X$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,Y$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,Z$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AA$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AB$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AC$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AD$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AE$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AF$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AG$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AH$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AI$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AJ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AK$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AL$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AM$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AN$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AO$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AP$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AQ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AR$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AS$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AT$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AU$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AV$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AW$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AX$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AY$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,AZ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BA$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BB$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BC$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BD$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BE$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BF$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BG$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BH$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BI$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BJ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BK$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BL$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BM$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BN$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BO$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BP$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BQ$14))","v":0},{"$f":"IF($D60=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I60&\":$BR\"&$I60),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I60)=$G60,1,BR$14))","v":0}]
[null,null,null,{"$f":"D46","v":"n/a"},"Input|Costs&Benefits","$000",{"$f":"G60","v":"Real 2024"},"End-year",{"$f":"I60+1","v":220},null,{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,K$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,L$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,M$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,N$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,O$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,P$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,Q$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,R$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,S$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,T$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,U$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,V$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,W$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,X$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,Y$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,Z$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AA$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AB$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AC$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AD$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AE$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AF$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AG$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AH$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AI$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AJ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AK$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AL$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AM$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AN$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AO$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AP$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AQ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AR$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AS$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AT$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AU$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AV$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AW$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AX$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AY$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,AZ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BA$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BB$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BC$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BD$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BE$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BF$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BG$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BH$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BI$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BJ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BK$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BL$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BM$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BN$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BO$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BP$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BQ$14))","v":0},{"$f":"IF($D61=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I61&\":$BR\"&$I61),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I61)=$G61,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",221,null,{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,K$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,L$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,M$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,N$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,O$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,P$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,Q$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,R$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,S$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,T$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,U$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,V$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,W$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,X$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,Y$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,Z$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AA$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AB$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AC$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AD$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AE$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AF$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AG$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AH$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AI$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AJ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AK$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AL$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AM$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AN$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AO$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AP$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AQ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AR$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AS$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AT$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AU$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AV$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AW$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AX$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AY$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,AZ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BA$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BB$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BC$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BD$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BE$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BF$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BG$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BH$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BI$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BJ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BK$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BL$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BM$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BN$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BO$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BP$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BQ$14))","v":0},{"$f":"IF($D62=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I62&\":$BR\"&$I62),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I62)=$G62,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",222,null,{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,K$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,L$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,M$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,N$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,O$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,P$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,Q$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,R$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,S$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,T$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,U$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,V$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,W$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,X$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,Y$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,Z$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AA$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AB$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AC$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AD$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AE$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AF$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AG$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AH$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AI$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AJ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AK$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AL$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AM$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AN$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AO$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AP$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AQ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AR$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AS$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AT$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AU$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AV$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AW$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AX$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AY$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,AZ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BA$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BB$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BC$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BD$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BE$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BF$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BG$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BH$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BI$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BJ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BK$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BL$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BM$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BN$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BO$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BP$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BQ$14))","v":0},{"$f":"IF($D63=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I63&\":$BR\"&$I63),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I63)=$G63,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",223,null,{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,K$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,L$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,M$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,N$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,O$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,P$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,Q$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,R$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,S$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,T$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,U$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,V$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,W$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,X$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,Y$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,Z$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AA$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AB$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AC$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AD$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AE$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AF$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AG$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AH$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AI$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AJ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AK$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AL$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AM$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AN$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AO$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AP$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AQ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AR$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AS$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AT$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AU$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AV$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AW$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AX$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AY$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,AZ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BA$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BB$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BC$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BD$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BE$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BF$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BG$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BH$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BI$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BJ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BK$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BL$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BM$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BN$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BO$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BP$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BQ$14))","v":0},{"$f":"IF($D64=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I64&\":$BR\"&$I64),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I64)=$G64,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",224,null,{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,K$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,L$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,M$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,N$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,O$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,P$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,Q$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,R$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,S$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,T$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,U$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,V$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,W$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,X$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,Y$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,Z$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AA$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AB$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AC$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AD$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AE$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AF$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AG$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AH$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AI$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AJ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AK$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AL$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AM$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AN$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AO$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AP$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AQ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AR$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AS$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AT$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AU$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AV$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AW$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AX$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AY$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,AZ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BA$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BB$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BC$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BD$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BE$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BF$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BG$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BH$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BI$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BJ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BK$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BL$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BM$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BN$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BO$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BP$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BQ$14))","v":0},{"$f":"IF($D65=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I65&\":$BR\"&$I65),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I65)=$G65,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",225,null,{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,K$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,L$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,M$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,N$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,O$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,P$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,Q$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,R$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,S$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,T$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,U$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,V$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,W$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,X$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,Y$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,Z$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AA$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AB$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AC$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AD$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AE$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AF$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AG$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AH$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AI$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AJ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AK$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AL$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AM$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AN$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AO$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AP$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AQ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AR$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AS$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AT$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AU$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AV$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AW$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AX$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AY$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,AZ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BA$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BB$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BC$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BD$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BE$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BF$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BG$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BH$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BI$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BJ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BK$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BL$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BM$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BN$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BO$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BP$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BQ$14))","v":0},{"$f":"IF($D66=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I66&\":$BR\"&$I66),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I66)=$G66,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D58","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K60:K66)","v":0},{"$f":"SUM(L60:L66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D58","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K68*K$13","v":0},{"$f":"L68*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K71:BR71)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K69),ISERROR(K68)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L69),ISERROR(L68)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net capex by asset class","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D45","v":"n/a"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K45-K60","v":0},{"$f":"L45-L60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D46","v":"n/a"},"Calculated","$000",{"$f":"G75","v":"Real 2024"},"End-year",null,null,{"$f":"K46-K61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z50-Z65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K51-K66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Total \"&D73","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K75:K81)","v":0},{"$f":"SUM(L75:L81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D73","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K83*K$13","v":0},{"$f":"L83*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K86:BR86)<>0,1,0)","v":0},null,null,"Check - total matches above",null,null,null,null,null,null,{"$f":"IF(ROUND(K54-K69-K84,6)=0,0,1)","v":0},{"$f":"IF(ROUND(L54-L69-L84,6)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Forecast Economic Benefit - JGN"]
[]
[null,null,null,{"$f":"C88","v":"Forecast Economic Benefit - JGN"},"Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D103","v":"Costs at asset failure"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K92:BR92,$K$19:$BR$19)","v":0},{"$f":"-K110","v":0},{"$f":"-L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D116","v":"Energy Reliability (Value of unserved energy)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K93:BR93,$K$19:$BR$19)","v":0},{"$f":"-K123","v":0},{"$f":"-L123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D129","v":"Energy losses (UAG)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K94:BR94,$K$19:$BR$19)","v":0},{"$f":"-K134","v":0},{"$f":"-L134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Lookup!$G$141","v":"Other Economic Benefits"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K95:BR95,$K$19:$BR$19)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))*K$13)\n*(1+K$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))*L$13)\n*(1+L$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))*M$13)\n*(1+M$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))*N$13)\n*(1+N$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))*O$13)\n*(1+O$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))*P$13)\n*(1+P$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))*Q$13)\n*(1+Q$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))*R$13)\n*(1+R$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))*S$13)\n*(1+S$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))*T$13)\n*(1+T$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))*U$13)\n*(1+U$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))*V$13)\n*(1+V$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))*W$13)\n*(1+W$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))*X$13)\n*(1+X$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))*Y$13)\n*(1+Y$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))*Z$13)\n*(1+Z$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))*AA$13)\n*(1+AA$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))*AB$13)\n*(1+AB$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))*AC$13)\n*(1+AC$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))*AD$13)\n*(1+AD$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))*AE$13)\n*(1+AE$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))*AF$13)\n*(1+AF$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))*AG$13)\n*(1+AG$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))*AH$13)\n*(1+AH$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))*AI$13)\n*(1+AI$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))*AJ$13)\n*(1+AJ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))*AK$13)\n*(1+AK$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))*AL$13)\n*(1+AL$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))*AM$13)\n*(1+AM$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))*AN$13)\n*(1+AN$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))*AO$13)\n*(1+AO$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))*AP$13)\n*(1+AP$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))*AQ$13)\n*(1+AQ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))*AR$13)\n*(1+AR$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))*AS$13)\n*(1+AS$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))*AT$13)\n*(1+AT$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))*AU$13)\n*(1+AU$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))*AV$13)\n*(1+AV$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))*AW$13)\n*(1+AW$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))*AX$13)\n*(1+AX$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))*AY$13)\n*(1+AY$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))*AZ$13)\n*(1+AZ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))*BA$13)\n*(1+BA$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))*BB$13)\n*(1+BB$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))*BC$13)\n*(1+BC$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))*BD$13)\n*(1+BD$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))*BE$13)\n*(1+BE$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))*BF$13)\n*(1+BF$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))*BG$13)\n*(1+BG$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))*BH$13)\n*(1+BH$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))*BI$13)\n*(1+BI$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))*BJ$13)\n*(1+BJ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))*BK$13)\n*(1+BK$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))*BL$13)\n*(1+BL$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))*BM$13)\n*(1+BM$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))*BN$13)\n*(1+BN$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))*BO$13)\n*(1+BO$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))*BP$13)\n*(1+BP$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))*BQ$13)\n*(1+BQ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JGN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))*BR$13)\n*(1+BR$12)^CF_End_Yr*($D$4<>NA)","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D91","v":"Total "},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J92:J95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP92:AP95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(J99:BR99)<>0,1,0)","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$DF$19,K97:DF97)-J97,6)=0,0,1)","v":0}]
[]
[null,null,null,"Costs at asset failure"]
[]
[null,null,null,"Costs at asset failure","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D239","v":"Cost at Asset Failure"},"Input|Costs&Benefits",{"$f":"thousands","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$239:$E$245,0)+ROW('Input|Costs&Benefits'!$E$239)-1","v":245},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+K$12)^CF_End_Yr,K$13*(1+K$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+L$12)^CF_End_Yr,L$13*(1+L$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+M$12)^CF_End_Yr,M$13*(1+M$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+N$12)^CF_End_Yr,N$13*(1+N$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+O$12)^CF_End_Yr,O$13*(1+O$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+P$12)^CF_End_Yr,P$13*(1+P$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+Q$12)^CF_End_Yr,Q$13*(1+Q$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+R$12)^CF_End_Yr,R$13*(1+R$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+S$12)^CF_End_Yr,S$13*(1+S$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+T$12)^CF_End_Yr,T$13*(1+T$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+U$12)^CF_End_Yr,U$13*(1+U$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+V$12)^CF_End_Yr,V$13*(1+V$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+W$12)^CF_End_Yr,W$13*(1+W$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+X$12)^CF_End_Yr,X$13*(1+X$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+Y$12)^CF_End_Yr,Y$13*(1+Y$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+Z$12)^CF_End_Yr,Z$13*(1+Z$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AA$12)^CF_End_Yr,AA$13*(1+AA$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AB$12)^CF_End_Yr,AB$13*(1+AB$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AC$12)^CF_End_Yr,AC$13*(1+AC$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AD$12)^CF_End_Yr,AD$13*(1+AD$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AE$12)^CF_End_Yr,AE$13*(1+AE$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AF$12)^CF_End_Yr,AF$13*(1+AF$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AG$12)^CF_End_Yr,AG$13*(1+AG$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AH$12)^CF_End_Yr,AH$13*(1+AH$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AI$12)^CF_End_Yr,AI$13*(1+AI$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AJ$12)^CF_End_Yr,AJ$13*(1+AJ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AK$12)^CF_End_Yr,AK$13*(1+AK$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AL$12)^CF_End_Yr,AL$13*(1+AL$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AM$12)^CF_End_Yr,AM$13*(1+AM$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AN$12)^CF_End_Yr,AN$13*(1+AN$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AO$12)^CF_End_Yr,AO$13*(1+AO$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AP$12)^CF_End_Yr,AP$13*(1+AP$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AQ$12)^CF_End_Yr,AQ$13*(1+AQ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AR$12)^CF_End_Yr,AR$13*(1+AR$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AS$12)^CF_End_Yr,AS$13*(1+AS$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AT$12)^CF_End_Yr,AT$13*(1+AT$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AU$12)^CF_End_Yr,AU$13*(1+AU$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AV$12)^CF_End_Yr,AV$13*(1+AV$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AW$12)^CF_End_Yr,AW$13*(1+AW$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AX$12)^CF_End_Yr,AX$13*(1+AX$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AY$12)^CF_End_Yr,AY$13*(1+AY$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+AZ$12)^CF_End_Yr,AZ$13*(1+AZ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BA$12)^CF_End_Yr,BA$13*(1+BA$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BB$12)^CF_End_Yr,BB$13*(1+BB$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BC$12)^CF_End_Yr,BC$13*(1+BC$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BD$12)^CF_End_Yr,BD$13*(1+BD$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BE$12)^CF_End_Yr,BE$13*(1+BE$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BF$12)^CF_End_Yr,BF$13*(1+BF$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BG$12)^CF_End_Yr,BG$13*(1+BG$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BH$12)^CF_End_Yr,BH$13*(1+BH$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BI$12)^CF_End_Yr,BI$13*(1+BI$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BJ$12)^CF_End_Yr,BJ$13*(1+BJ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BK$12)^CF_End_Yr,BK$13*(1+BK$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BL$12)^CF_End_Yr,BL$13*(1+BL$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BM$12)^CF_End_Yr,BM$13*(1+BM$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BN$12)^CF_End_Yr,BN$13*(1+BN$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BO$12)^CF_End_Yr,BO$13*(1+BO$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BP$12)^CF_End_Yr,BP$13*(1+BP$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BQ$12)^CF_End_Yr,BQ$13*(1+BQ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I105&\":$BR\"&$I105),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I105)=Nominal,(1+BR$12)^CF_End_Yr,BR$13*(1+BR$12)^CF_End_Yr)*($D$4<>NA)","v":0}]
[null,null,null,"Probability of Failure","Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},"n/a",{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$247:$E$253,0)+ROW('Input|Costs&Benefits'!$E$247)-1","v":253},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I106&\":$BR\"&$I106),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,"Cumulative Probability of No Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,1,{"$f":"J107*(1-K106)","v":1},{"$f":"K107*(1-L106)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Cumulative Probability of Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"J107*K106","v":0},{"$f":"K107*L106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D103","v":"Costs at asset failure"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K105*K108/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ105*AQ108/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K112:BR112)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K110),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy reliability"]
[]
[null,null,null,"Energy Reliability (Value of unserved energy)","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!$D$87","v":"Contracted gas price"},"Calc|Option 1",{"$f":"'Model Assumptions'!$F$87","v":"$/GJ"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Calc|Option 1'!K118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!L118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!M118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!N118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!O118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!P118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Q118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!R118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!S118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!T118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!U118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!V118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!W118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!X118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Y118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Z118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AA118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AB118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AC118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AD118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AE118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AF118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AG118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AH118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AI118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AJ118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AK118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AL118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AM118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AN118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AO118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AP118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AQ118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AR118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AS118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AT118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AU118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AV118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AW118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AX118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AY118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AZ118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BA118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BB118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BC118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BD118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BE118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BF118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BG118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BH118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BI118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BJ118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BK118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BL118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BM118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BN118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BO118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BP118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BQ118*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BR118*($D$4<>NA)","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D285","v":"Probability of Failure (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},"n/a",{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$285:$E$311,0)+ROW('Input|Costs&Benefits'!$E$285)-1","v":309},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I119&\":$BR\"&$I119),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D286","v":"Duration of Failure (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"I119+1","v":310},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I120&\":$BR\"&$I120),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D287","v":"Energy at risk"},"Input|Costs&Benefits",{"$f":"TJ","v":"TJ"},"n/a","n/a",{"$f":"I120+1","v":311},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I121&\":$BR\"&$I121),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D116","v":"Energy Reliability (Value of unserved energy)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"PRODUCT(K118:K121)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PRODUCT(AQ118:AQ121)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K125:BR125)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K123),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy losses (UAG)"]
[]
[null,null,null,"Energy losses (UAG)","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$377","v":"Gas Consumption"},"Calc|Option 1",{"$f":"TJ","v":"TJ"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},null,null,{"$f":"'Calc|Option 1'!K131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!L131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!M131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!N131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!O131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!P131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Q131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!R131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!S131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!T131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!U131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!V131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!W131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!X131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Y131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Z131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AA131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AB131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AC131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AD131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AE131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AF131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AG131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AH131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AI131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AJ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AK131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AL131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AM131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AN131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AO131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AP131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AQ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AR131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AS131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AT131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AU131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AV131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AW131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AX131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AY131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AZ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BA131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BB131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BC131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BD131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BE131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BF131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BG131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BH131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BI131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BJ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BK131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BL131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BM131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BN131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BO131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BP131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BQ131*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BR131*($D$4<>NA)","v":0}]
[null,null,null,"Unaccounted for Gas (%)","Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},{"$f":"NA","v":"n/a"},{"$f":"NA","v":"n/a"},{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$379:$E$385,0)+ROW('Input|Costs&Benefits'!$E$379)-1","v":385},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I132&\":$BR\"&$I132),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D129","v":"Energy losses (UAG)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K118*K131*K132/(1-K132)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ118*AQ131*AQ132/(1-AQ132)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K136:BR136)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K134),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Summary of Cashflow - JGN"]
[]
[null,null,null,"NPV"]
[]
[null,null,null,"Summary of Cashflow - JGN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K144:BR144,$K$19:$BR$19)","v":0},{"$f":"-K38*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ38*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K145:BR145,$K$19:$BR$19)","v":0},{"$f":"-K39*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ39*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K146:BR146,$K$19:$BR$19)","v":0},{"$f":"-K84*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ84*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast Economic Benefit","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K147:BR147,$K$19:$BR$19)","v":0},{"$f":"K97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Cashflow - JGN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J144:J147)","v":0},{"$f":"SUM(K144:K147)","v":0},{"$f":"SUM(L144:L147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J151","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$BR$19,K149:BR149)-J149,6)=0,0,1)","v":0}]
[]
[null,null,null,"Incremental Cashflow","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Incremental forecast opex (ongoing)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K155:BR155,$K$19:$BR$19)","v":0},{"$f":"IF($D$4<>NA,K144-'Calc|Option 1'!K144,0)","v":0},{"$f":"IF($D$4<>NA,L144-'Calc|Option 1'!L144,0)","v":0},{"$f":"IF($D$4<>NA,M144-'Calc|Option 1'!M144,0)","v":0},{"$f":"IF($D$4<>NA,N144-'Calc|Option 1'!N144,0)","v":0},{"$f":"IF($D$4<>NA,O144-'Calc|Option 1'!O144,0)","v":0},{"$f":"IF($D$4<>NA,P144-'Calc|Option 1'!P144,0)","v":0},{"$f":"IF($D$4<>NA,Q144-'Calc|Option 1'!Q144,0)","v":0},{"$f":"IF($D$4<>NA,R144-'Calc|Option 1'!R144,0)","v":0},{"$f":"IF($D$4<>NA,S144-'Calc|Option 1'!S144,0)","v":0},{"$f":"IF($D$4<>NA,T144-'Calc|Option 1'!T144,0)","v":0},{"$f":"IF($D$4<>NA,U144-'Calc|Option 1'!U144,0)","v":0},{"$f":"IF($D$4<>NA,V144-'Calc|Option 1'!V144,0)","v":0},{"$f":"IF($D$4<>NA,W144-'Calc|Option 1'!W144,0)","v":0},{"$f":"IF($D$4<>NA,X144-'Calc|Option 1'!X144,0)","v":0},{"$f":"IF($D$4<>NA,Y144-'Calc|Option 1'!Y144,0)","v":0},{"$f":"IF($D$4<>NA,Z144-'Calc|Option 1'!Z144,0)","v":0},{"$f":"IF($D$4<>NA,AA144-'Calc|Option 1'!AA144,0)","v":0},{"$f":"IF($D$4<>NA,AB144-'Calc|Option 1'!AB144,0)","v":0},{"$f":"IF($D$4<>NA,AC144-'Calc|Option 1'!AC144,0)","v":0},{"$f":"IF($D$4<>NA,AD144-'Calc|Option 1'!AD144,0)","v":0},{"$f":"IF($D$4<>NA,AE144-'Calc|Option 1'!AE144,0)","v":0},{"$f":"IF($D$4<>NA,AF144-'Calc|Option 1'!AF144,0)","v":0},{"$f":"IF($D$4<>NA,AG144-'Calc|Option 1'!AG144,0)","v":0},{"$f":"IF($D$4<>NA,AH144-'Calc|Option 1'!AH144,0)","v":0},{"$f":"IF($D$4<>NA,AI144-'Calc|Option 1'!AI144,0)","v":0},{"$f":"IF($D$4<>NA,AJ144-'Calc|Option 1'!AJ144,0)","v":0},{"$f":"IF($D$4<>NA,AK144-'Calc|Option 1'!AK144,0)","v":0},{"$f":"IF($D$4<>NA,AL144-'Calc|Option 1'!AL144,0)","v":0},{"$f":"IF($D$4<>NA,AM144-'Calc|Option 1'!AM144,0)","v":0},{"$f":"IF($D$4<>NA,AN144-'Calc|Option 1'!AN144,0)","v":0},{"$f":"IF($D$4<>NA,AO144-'Calc|Option 1'!AO144,0)","v":0},{"$f":"IF($D$4<>NA,AP144-'Calc|Option 1'!AP144,0)","v":0},{"$f":"IF($D$4<>NA,AQ144-'Calc|Option 1'!AQ144,0)","v":0},{"$f":"IF($D$4<>NA,AR144-'Calc|Option 1'!AR144,0)","v":0},{"$f":"IF($D$4<>NA,AS144-'Calc|Option 1'!AS144,0)","v":0},{"$f":"IF($D$4<>NA,AT144-'Calc|Option 1'!AT144,0)","v":0},{"$f":"IF($D$4<>NA,AU144-'Calc|Option 1'!AU144,0)","v":0},{"$f":"IF($D$4<>NA,AV144-'Calc|Option 1'!AV144,0)","v":0},{"$f":"IF($D$4<>NA,AW144-'Calc|Option 1'!AW144,0)","v":0},{"$f":"IF($D$4<>NA,AX144-'Calc|Option 1'!AX144,0)","v":0},{"$f":"IF($D$4<>NA,AY144-'Calc|Option 1'!AY144,0)","v":0},{"$f":"IF($D$4<>NA,AZ144-'Calc|Option 1'!AZ144,0)","v":0},{"$f":"IF($D$4<>NA,BA144-'Calc|Option 1'!BA144,0)","v":0},{"$f":"IF($D$4<>NA,BB144-'Calc|Option 1'!BB144,0)","v":0},{"$f":"IF($D$4<>NA,BC144-'Calc|Option 1'!BC144,0)","v":0},{"$f":"IF($D$4<>NA,BD144-'Calc|Option 1'!BD144,0)","v":0},{"$f":"IF($D$4<>NA,BE144-'Calc|Option 1'!BE144,0)","v":0},{"$f":"IF($D$4<>NA,BF144-'Calc|Option 1'!BF144,0)","v":0},{"$f":"IF($D$4<>NA,BG144-'Calc|Option 1'!BG144,0)","v":0},{"$f":"IF($D$4<>NA,BH144-'Calc|Option 1'!BH144,0)","v":0},{"$f":"IF($D$4<>NA,BI144-'Calc|Option 1'!BI144,0)","v":0},{"$f":"IF($D$4<>NA,BJ144-'Calc|Option 1'!BJ144,0)","v":0},{"$f":"IF($D$4<>NA,BK144-'Calc|Option 1'!BK144,0)","v":0},{"$f":"IF($D$4<>NA,BL144-'Calc|Option 1'!BL144,0)","v":0},{"$f":"IF($D$4<>NA,BM144-'Calc|Option 1'!BM144,0)","v":0},{"$f":"IF($D$4<>NA,BN144-'Calc|Option 1'!BN144,0)","v":0},{"$f":"IF($D$4<>NA,BO144-'Calc|Option 1'!BO144,0)","v":0},{"$f":"IF($D$4<>NA,BP144-'Calc|Option 1'!BP144,0)","v":0},{"$f":"IF($D$4<>NA,BQ144-'Calc|Option 1'!BQ144,0)","v":0},{"$f":"IF($D$4<>NA,BR144-'Calc|Option 1'!BR144,0)","v":0}]
[null,null,null,"Incremental forecast opex (one-off)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K156:BR156,$K$19:$BR$19)","v":0},{"$f":"IF($D$4<>NA,K145-'Calc|Option 1'!K145,0)","v":0},{"$f":"IF($D$4<>NA,L145-'Calc|Option 1'!L145,0)","v":0},{"$f":"IF($D$4<>NA,M145-'Calc|Option 1'!M145,0)","v":0},{"$f":"IF($D$4<>NA,N145-'Calc|Option 1'!N145,0)","v":0},{"$f":"IF($D$4<>NA,O145-'Calc|Option 1'!O145,0)","v":0},{"$f":"IF($D$4<>NA,P145-'Calc|Option 1'!P145,0)","v":0},{"$f":"IF($D$4<>NA,Q145-'Calc|Option 1'!Q145,0)","v":0},{"$f":"IF($D$4<>NA,R145-'Calc|Option 1'!R145,0)","v":0},{"$f":"IF($D$4<>NA,S145-'Calc|Option 1'!S145,0)","v":0},{"$f":"IF($D$4<>NA,T145-'Calc|Option 1'!T145,0)","v":0},{"$f":"IF($D$4<>NA,U145-'Calc|Option 1'!U145,0)","v":0},{"$f":"IF($D$4<>NA,V145-'Calc|Option 1'!V145,0)","v":0},{"$f":"IF($D$4<>NA,W145-'Calc|Option 1'!W145,0)","v":0},{"$f":"IF($D$4<>NA,X145-'Calc|Option 1'!X145,0)","v":0},{"$f":"IF($D$4<>NA,Y145-'Calc|Option 1'!Y145,0)","v":0},{"$f":"IF($D$4<>NA,Z145-'Calc|Option 1'!Z145,0)","v":0},{"$f":"IF($D$4<>NA,AA145-'Calc|Option 1'!AA145,0)","v":0},{"$f":"IF($D$4<>NA,AB145-'Calc|Option 1'!AB145,0)","v":0},{"$f":"IF($D$4<>NA,AC145-'Calc|Option 1'!AC145,0)","v":0},{"$f":"IF($D$4<>NA,AD145-'Calc|Option 1'!AD145,0)","v":0},{"$f":"IF($D$4<>NA,AE145-'Calc|Option 1'!AE145,0)","v":0},{"$f":"IF($D$4<>NA,AF145-'Calc|Option 1'!AF145,0)","v":0},{"$f":"IF($D$4<>NA,AG145-'Calc|Option 1'!AG145,0)","v":0},{"$f":"IF($D$4<>NA,AH145-'Calc|Option 1'!AH145,0)","v":0},{"$f":"IF($D$4<>NA,AI145-'Calc|Option 1'!AI145,0)","v":0},{"$f":"IF($D$4<>NA,AJ145-'Calc|Option 1'!AJ145,0)","v":0},{"$f":"IF($D$4<>NA,AK145-'Calc|Option 1'!AK145,0)","v":0},{"$f":"IF($D$4<>NA,AL145-'Calc|Option 1'!AL145,0)","v":0},{"$f":"IF($D$4<>NA,AM145-'Calc|Option 1'!AM145,0)","v":0},{"$f":"IF($D$4<>NA,AN145-'Calc|Option 1'!AN145,0)","v":0},{"$f":"IF($D$4<>NA,AO145-'Calc|Option 1'!AO145,0)","v":0},{"$f":"IF($D$4<>NA,AP145-'Calc|Option 1'!AP145,0)","v":0},{"$f":"IF($D$4<>NA,AQ145-'Calc|Option 1'!AQ145,0)","v":0},{"$f":"IF($D$4<>NA,AR145-'Calc|Option 1'!AR145,0)","v":0},{"$f":"IF($D$4<>NA,AS145-'Calc|Option 1'!AS145,0)","v":0},{"$f":"IF($D$4<>NA,AT145-'Calc|Option 1'!AT145,0)","v":0},{"$f":"IF($D$4<>NA,AU145-'Calc|Option 1'!AU145,0)","v":0},{"$f":"IF($D$4<>NA,AV145-'Calc|Option 1'!AV145,0)","v":0},{"$f":"IF($D$4<>NA,AW145-'Calc|Option 1'!AW145,0)","v":0},{"$f":"IF($D$4<>NA,AX145-'Calc|Option 1'!AX145,0)","v":0},{"$f":"IF($D$4<>NA,AY145-'Calc|Option 1'!AY145,0)","v":0},{"$f":"IF($D$4<>NA,AZ145-'Calc|Option 1'!AZ145,0)","v":0},{"$f":"IF($D$4<>NA,BA145-'Calc|Option 1'!BA145,0)","v":0},{"$f":"IF($D$4<>NA,BB145-'Calc|Option 1'!BB145,0)","v":0},{"$f":"IF($D$4<>NA,BC145-'Calc|Option 1'!BC145,0)","v":0},{"$f":"IF($D$4<>NA,BD145-'Calc|Option 1'!BD145,0)","v":0},{"$f":"IF($D$4<>NA,BE145-'Calc|Option 1'!BE145,0)","v":0},{"$f":"IF($D$4<>NA,BF145-'Calc|Option 1'!BF145,0)","v":0},{"$f":"IF($D$4<>NA,BG145-'Calc|Option 1'!BG145,0)","v":0},{"$f":"IF($D$4<>NA,BH145-'Calc|Option 1'!BH145,0)","v":0},{"$f":"IF($D$4<>NA,BI145-'Calc|Option 1'!BI145,0)","v":0},{"$f":"IF($D$4<>NA,BJ145-'Calc|Option 1'!BJ145,0)","v":0},{"$f":"IF($D$4<>NA,BK145-'Calc|Option 1'!BK145,0)","v":0},{"$f":"IF($D$4<>NA,BL145-'Calc|Option 1'!BL145,0)","v":0},{"$f":"IF($D$4<>NA,BM145-'Calc|Option 1'!BM145,0)","v":0},{"$f":"IF($D$4<>NA,BN145-'Calc|Option 1'!BN145,0)","v":0},{"$f":"IF($D$4<>NA,BO145-'Calc|Option 1'!BO145,0)","v":0},{"$f":"IF($D$4<>NA,BP145-'Calc|Option 1'!BP145,0)","v":0},{"$f":"IF($D$4<>NA,BQ145-'Calc|Option 1'!BQ145,0)","v":0},{"$f":"IF($D$4<>NA,BR145-'Calc|Option 1'!BR145,0)","v":0}]
[null,null,null,"Incremental forecast net capex","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K157:BR157,$K$19:$BR$19)","v":0},{"$f":"IF($D$4<>NA,K146-'Calc|Option 1'!K146,0)","v":0},{"$f":"IF($D$4<>NA,L146-'Calc|Option 1'!L146,0)","v":0},{"$f":"IF($D$4<>NA,M146-'Calc|Option 1'!M146,0)","v":0},{"$f":"IF($D$4<>NA,N146-'Calc|Option 1'!N146,0)","v":0},{"$f":"IF($D$4<>NA,O146-'Calc|Option 1'!O146,0)","v":0},{"$f":"IF($D$4<>NA,P146-'Calc|Option 1'!P146,0)","v":0},{"$f":"IF($D$4<>NA,Q146-'Calc|Option 1'!Q146,0)","v":0},{"$f":"IF($D$4<>NA,R146-'Calc|Option 1'!R146,0)","v":0},{"$f":"IF($D$4<>NA,S146-'Calc|Option 1'!S146,0)","v":0},{"$f":"IF($D$4<>NA,T146-'Calc|Option 1'!T146,0)","v":0},{"$f":"IF($D$4<>NA,U146-'Calc|Option 1'!U146,0)","v":0},{"$f":"IF($D$4<>NA,V146-'Calc|Option 1'!V146,0)","v":0},{"$f":"IF($D$4<>NA,W146-'Calc|Option 1'!W146,0)","v":0},{"$f":"IF($D$4<>NA,X146-'Calc|Option 1'!X146,0)","v":0},{"$f":"IF($D$4<>NA,Y146-'Calc|Option 1'!Y146,0)","v":0},{"$f":"IF($D$4<>NA,Z146-'Calc|Option 1'!Z146,0)","v":0},{"$f":"IF($D$4<>NA,AA146-'Calc|Option 1'!AA146,0)","v":0},{"$f":"IF($D$4<>NA,AB146-'Calc|Option 1'!AB146,0)","v":0},{"$f":"IF($D$4<>NA,AC146-'Calc|Option 1'!AC146,0)","v":0},{"$f":"IF($D$4<>NA,AD146-'Calc|Option 1'!AD146,0)","v":0},{"$f":"IF($D$4<>NA,AE146-'Calc|Option 1'!AE146,0)","v":0},{"$f":"IF($D$4<>NA,AF146-'Calc|Option 1'!AF146,0)","v":0},{"$f":"IF($D$4<>NA,AG146-'Calc|Option 1'!AG146,0)","v":0},{"$f":"IF($D$4<>NA,AH146-'Calc|Option 1'!AH146,0)","v":0},{"$f":"IF($D$4<>NA,AI146-'Calc|Option 1'!AI146,0)","v":0},{"$f":"IF($D$4<>NA,AJ146-'Calc|Option 1'!AJ146,0)","v":0},{"$f":"IF($D$4<>NA,AK146-'Calc|Option 1'!AK146,0)","v":0},{"$f":"IF($D$4<>NA,AL146-'Calc|Option 1'!AL146,0)","v":0},{"$f":"IF($D$4<>NA,AM146-'Calc|Option 1'!AM146,0)","v":0},{"$f":"IF($D$4<>NA,AN146-'Calc|Option 1'!AN146,0)","v":0},{"$f":"IF($D$4<>NA,AO146-'Calc|Option 1'!AO146,0)","v":0},{"$f":"IF($D$4<>NA,AP146-'Calc|Option 1'!AP146,0)","v":0},{"$f":"IF($D$4<>NA,AQ146-'Calc|Option 1'!AQ146,0)","v":0},{"$f":"IF($D$4<>NA,AR146-'Calc|Option 1'!AR146,0)","v":0},{"$f":"IF($D$4<>NA,AS146-'Calc|Option 1'!AS146,0)","v":0},{"$f":"IF($D$4<>NA,AT146-'Calc|Option 1'!AT146,0)","v":0},{"$f":"IF($D$4<>NA,AU146-'Calc|Option 1'!AU146,0)","v":0},{"$f":"IF($D$4<>NA,AV146-'Calc|Option 1'!AV146,0)","v":0},{"$f":"IF($D$4<>NA,AW146-'Calc|Option 1'!AW146,0)","v":0},{"$f":"IF($D$4<>NA,AX146-'Calc|Option 1'!AX146,0)","v":0},{"$f":"IF($D$4<>NA,AY146-'Calc|Option 1'!AY146,0)","v":0},{"$f":"IF($D$4<>NA,AZ146-'Calc|Option 1'!AZ146,0)","v":0},{"$f":"IF($D$4<>NA,BA146-'Calc|Option 1'!BA146,0)","v":0},{"$f":"IF($D$4<>NA,BB146-'Calc|Option 1'!BB146,0)","v":0},{"$f":"IF($D$4<>NA,BC146-'Calc|Option 1'!BC146,0)","v":0},{"$f":"IF($D$4<>NA,BD146-'Calc|Option 1'!BD146,0)","v":0},{"$f":"IF($D$4<>NA,BE146-'Calc|Option 1'!BE146,0)","v":0},{"$f":"IF($D$4<>NA,BF146-'Calc|Option 1'!BF146,0)","v":0},{"$f":"IF($D$4<>NA,BG146-'Calc|Option 1'!BG146,0)","v":0},{"$f":"IF($D$4<>NA,BH146-'Calc|Option 1'!BH146,0)","v":0},{"$f":"IF($D$4<>NA,BI146-'Calc|Option 1'!BI146,0)","v":0},{"$f":"IF($D$4<>NA,BJ146-'Calc|Option 1'!BJ146,0)","v":0},{"$f":"IF($D$4<>NA,BK146-'Calc|Option 1'!BK146,0)","v":0},{"$f":"IF($D$4<>NA,BL146-'Calc|Option 1'!BL146,0)","v":0},{"$f":"IF($D$4<>NA,BM146-'Calc|Option 1'!BM146,0)","v":0},{"$f":"IF($D$4<>NA,BN146-'Calc|Option 1'!BN146,0)","v":0},{"$f":"IF($D$4<>NA,BO146-'Calc|Option 1'!BO146,0)","v":0},{"$f":"IF($D$4<>NA,BP146-'Calc|Option 1'!BP146,0)","v":0},{"$f":"IF($D$4<>NA,BQ146-'Calc|Option 1'!BQ146,0)","v":0},{"$f":"IF($D$4<>NA,BR146-'Calc|Option 1'!BR146,0)","v":0}]
[null,null,null,"Incremental forecast Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K158:BR158,$K$19:$BR$19)","v":0},{"$f":"IF($D$4<>NA,K147-'Calc|Option 1'!K147,0)","v":0},{"$f":"IF($D$4<>NA,L147-'Calc|Option 1'!L147,0)","v":0},{"$f":"IF($D$4<>NA,M147-'Calc|Option 1'!M147,0)","v":0},{"$f":"IF($D$4<>NA,N147-'Calc|Option 1'!N147,0)","v":0},{"$f":"IF($D$4<>NA,O147-'Calc|Option 1'!O147,0)","v":0},{"$f":"IF($D$4<>NA,P147-'Calc|Option 1'!P147,0)","v":0},{"$f":"IF($D$4<>NA,Q147-'Calc|Option 1'!Q147,0)","v":0},{"$f":"IF($D$4<>NA,R147-'Calc|Option 1'!R147,0)","v":0},{"$f":"IF($D$4<>NA,S147-'Calc|Option 1'!S147,0)","v":0},{"$f":"IF($D$4<>NA,T147-'Calc|Option 1'!T147,0)","v":0},{"$f":"IF($D$4<>NA,U147-'Calc|Option 1'!U147,0)","v":0},{"$f":"IF($D$4<>NA,V147-'Calc|Option 1'!V147,0)","v":0},{"$f":"IF($D$4<>NA,W147-'Calc|Option 1'!W147,0)","v":0},{"$f":"IF($D$4<>NA,X147-'Calc|Option 1'!X147,0)","v":0},{"$f":"IF($D$4<>NA,Y147-'Calc|Option 1'!Y147,0)","v":0},{"$f":"IF($D$4<>NA,Z147-'Calc|Option 1'!Z147,0)","v":0},{"$f":"IF($D$4<>NA,AA147-'Calc|Option 1'!AA147,0)","v":0},{"$f":"IF($D$4<>NA,AB147-'Calc|Option 1'!AB147,0)","v":0},{"$f":"IF($D$4<>NA,AC147-'Calc|Option 1'!AC147,0)","v":0},{"$f":"IF($D$4<>NA,AD147-'Calc|Option 1'!AD147,0)","v":0},{"$f":"IF($D$4<>NA,AE147-'Calc|Option 1'!AE147,0)","v":0},{"$f":"IF($D$4<>NA,AF147-'Calc|Option 1'!AF147,0)","v":0},{"$f":"IF($D$4<>NA,AG147-'Calc|Option 1'!AG147,0)","v":0},{"$f":"IF($D$4<>NA,AH147-'Calc|Option 1'!AH147,0)","v":0},{"$f":"IF($D$4<>NA,AI147-'Calc|Option 1'!AI147,0)","v":0},{"$f":"IF($D$4<>NA,AJ147-'Calc|Option 1'!AJ147,0)","v":0},{"$f":"IF($D$4<>NA,AK147-'Calc|Option 1'!AK147,0)","v":0},{"$f":"IF($D$4<>NA,AL147-'Calc|Option 1'!AL147,0)","v":0},{"$f":"IF($D$4<>NA,AM147-'Calc|Option 1'!AM147,0)","v":0},{"$f":"IF($D$4<>NA,AN147-'Calc|Option 1'!AN147,0)","v":0},{"$f":"IF($D$4<>NA,AO147-'Calc|Option 1'!AO147,0)","v":0},{"$f":"IF($D$4<>NA,AP147-'Calc|Option 1'!AP147,0)","v":0},{"$f":"IF($D$4<>NA,AQ147-'Calc|Option 1'!AQ147,0)","v":0},{"$f":"IF($D$4<>NA,AR147-'Calc|Option 1'!AR147,0)","v":0},{"$f":"IF($D$4<>NA,AS147-'Calc|Option 1'!AS147,0)","v":0},{"$f":"IF($D$4<>NA,AT147-'Calc|Option 1'!AT147,0)","v":0},{"$f":"IF($D$4<>NA,AU147-'Calc|Option 1'!AU147,0)","v":0},{"$f":"IF($D$4<>NA,AV147-'Calc|Option 1'!AV147,0)","v":0},{"$f":"IF($D$4<>NA,AW147-'Calc|Option 1'!AW147,0)","v":0},{"$f":"IF($D$4<>NA,AX147-'Calc|Option 1'!AX147,0)","v":0},{"$f":"IF($D$4<>NA,AY147-'Calc|Option 1'!AY147,0)","v":0},{"$f":"IF($D$4<>NA,AZ147-'Calc|Option 1'!AZ147,0)","v":0},{"$f":"IF($D$4<>NA,BA147-'Calc|Option 1'!BA147,0)","v":0},{"$f":"IF($D$4<>NA,BB147-'Calc|Option 1'!BB147,0)","v":0},{"$f":"IF($D$4<>NA,BC147-'Calc|Option 1'!BC147,0)","v":0},{"$f":"IF($D$4<>NA,BD147-'Calc|Option 1'!BD147,0)","v":0},{"$f":"IF($D$4<>NA,BE147-'Calc|Option 1'!BE147,0)","v":0},{"$f":"IF($D$4<>NA,BF147-'Calc|Option 1'!BF147,0)","v":0},{"$f":"IF($D$4<>NA,BG147-'Calc|Option 1'!BG147,0)","v":0},{"$f":"IF($D$4<>NA,BH147-'Calc|Option 1'!BH147,0)","v":0},{"$f":"IF($D$4<>NA,BI147-'Calc|Option 1'!BI147,0)","v":0},{"$f":"IF($D$4<>NA,BJ147-'Calc|Option 1'!BJ147,0)","v":0},{"$f":"IF($D$4<>NA,BK147-'Calc|Option 1'!BK147,0)","v":0},{"$f":"IF($D$4<>NA,BL147-'Calc|Option 1'!BL147,0)","v":0},{"$f":"IF($D$4<>NA,BM147-'Calc|Option 1'!BM147,0)","v":0},{"$f":"IF($D$4<>NA,BN147-'Calc|Option 1'!BN147,0)","v":0},{"$f":"IF($D$4<>NA,BO147-'Calc|Option 1'!BO147,0)","v":0},{"$f":"IF($D$4<>NA,BP147-'Calc|Option 1'!BP147,0)","v":0},{"$f":"IF($D$4<>NA,BQ147-'Calc|Option 1'!BQ147,0)","v":0},{"$f":"IF($D$4<>NA,BR147-'Calc|Option 1'!BR147,0)","v":0}]
[]
[null,null,null,"Net Incremental Economic Benefit Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J155:J158)","v":0},{"$f":"SUM(K155:K158)","v":0},{"$f":"SUM(L155:L158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J162","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$BR$19,K160:BR160)-J160,6)=0,0,1)","v":0}]
[]
[null,null,"Scenarios - JGN"]
[]
[null,null,null,"| Economic Benefits overestimate"]
[]
[null,null,null,"Summary of Cashflow - JGN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast incremental cost","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K170:BR170,$K$19:$BR$19)","v":0},{"$f":"SUM(K155:K157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ155:AQ157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast incremental Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K171:BR171,$K$19:$BR$19)","v":0},{"$f":"K158*(1-Cust_Ben_over)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ158*(1-Cust_Ben_over)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Incremental Cashflow - JGN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J170:J171)","v":0},{"$f":"SUM(K170:K171)","v":0},{"$f":"SUM(L170:L171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J175","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$19:$BR$19,K173:BR173)-J173,6)=0,0,1)","v":0}]
[]
[null,"Calc | JEN"]
[]
[null,null,"Forecast costs - JEN"]
[]
[null,null,null,"Opex","Source","Unit","Basis","Timing","Nature",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H92=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H92=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I92","v":"[Select from list]"},null,{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,K$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,L$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,M$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,N$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,O$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,P$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,Q$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,R$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,S$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,T$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,U$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,V$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,W$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,X$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,Y$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,Z$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AA$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AB$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AC$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AD$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AE$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AF$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AG$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AH$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AI$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AJ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AK$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AL$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AM$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AN$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AO$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AP$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AQ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AR$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AS$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AT$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AU$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AV$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AW$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AX$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AY$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,AZ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BA$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BB$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BC$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BD$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BE$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BF$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BG$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BH$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BI$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BJ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BK$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BL$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BM$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BN$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BO$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BP$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BQ$13)*IF($D183=Shared,JEN_share,1))","v":0},{"$f":"IF($D183=NA,0,SUMIFS('Input|Costs&Benefits'!$K92:$BR92,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G92=Nominal,1,BR$13)*IF($D183=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H93=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H93=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I93","v":"[Select from list]"},null,{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,K$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,L$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,M$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,N$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,O$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,P$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,Q$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,R$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,S$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,T$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,U$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,V$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,W$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,X$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,Y$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,Z$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AA$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AB$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AC$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AD$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AE$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AF$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AG$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AH$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AI$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AJ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AK$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AL$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AM$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AN$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AO$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AP$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AQ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AR$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AS$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AT$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AU$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AV$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AW$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AX$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AY$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,AZ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BA$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BB$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BC$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BD$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BE$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BF$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BG$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BH$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BI$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BJ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BK$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BL$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BM$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BN$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BO$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BP$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BQ$13)*IF($D184=Shared,JEN_share,1))","v":0},{"$f":"IF($D184=NA,0,SUMIFS('Input|Costs&Benefits'!$K93:$BR93,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G93=Nominal,1,BR$13)*IF($D184=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H94=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H94=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I94","v":"[Select from list]"},null,{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,K$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,L$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,M$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,N$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,O$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,P$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,Q$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,R$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,S$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,T$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,U$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,V$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,W$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,X$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,Y$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,Z$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AA$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AB$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AC$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AD$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AE$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AF$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AG$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AH$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AI$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AJ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AK$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AL$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AM$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AN$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AO$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AP$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AQ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AR$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AS$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AT$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AU$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AV$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AW$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AX$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AY$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,AZ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BA$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BB$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BC$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BD$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BE$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BF$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BG$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BH$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BI$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BJ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BK$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BL$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BM$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BN$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BO$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BP$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BQ$13)*IF($D185=Shared,JEN_share,1))","v":0},{"$f":"IF($D185=NA,0,SUMIFS('Input|Costs&Benefits'!$K94:$BR94,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G94=Nominal,1,BR$13)*IF($D185=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H95=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H95=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I95","v":"[Select from list]"},null,{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,K$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,L$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,M$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,N$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,O$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,P$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,Q$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,R$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,S$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,T$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,U$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,V$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,W$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,X$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,Y$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,Z$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AA$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AB$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AC$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AD$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AE$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AF$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AG$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AH$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AI$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AJ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AK$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AL$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AM$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AN$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AO$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AP$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AQ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AR$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AS$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AT$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AU$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AV$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AW$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AX$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AY$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,AZ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BA$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BB$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BC$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BD$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BE$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BF$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BG$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BH$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BI$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BJ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BK$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BL$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BM$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BN$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BO$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BP$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BQ$13)*IF($D186=Shared,JEN_share,1))","v":0},{"$f":"IF($D186=NA,0,SUMIFS('Input|Costs&Benefits'!$K95:$BR95,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G95=Nominal,1,BR$13)*IF($D186=Shared,JEN_share,1))","v":0}]
[null,null,null,{"$f":"IF(AND($D$4<>NA,'Input|Costs&Benefits'!H96=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),JEN,IF(AND($D$4<>NA,'Input|Costs&Benefits'!H96=Shared),Shared,NA))","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$147","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"'Input|Costs&Benefits'!I96","v":"[Select from list]"},null,{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,K$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,L$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,M$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,N$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,O$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,P$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,Q$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,R$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,S$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,T$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,U$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,V$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,W$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,X$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,Y$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,Z$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AA$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AB$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AC$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AD$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AE$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AF$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AG$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AH$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AI$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AJ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AK$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AL$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AM$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AN$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AO$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AP$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AQ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AR$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AS$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AT$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AU$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AV$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AW$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AX$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AY$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,AZ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BA$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BB$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BC$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BD$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BE$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BF$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BG$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BH$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BI$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BJ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BK$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BL$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BM$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BN$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BO$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BP$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BQ$13)*IF($D187=Shared,JEN_share,1))","v":0},{"$f":"IF($D187=NA,0,SUMIFS('Input|Costs&Benefits'!$K96:$BR96,'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF('Input|Costs&Benefits'!$G96=Nominal,1,BR$13)*IF($D187=Shared,JEN_share,1))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&I189&\" \"&D181","v":"Total Ongoing Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Ongoing_Opex","v":"Ongoing"},null,{"$f":"SUMIF($I183:$I187,$I189,K183:K187)","v":0},{"$f":"SUMIF($I183:$I187,$I189,L183:L187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&I190&\" \"&D181","v":"Total Project cost (one-off) Opex"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},{"$f":"Oneoff_Opex","v":"Project cost (one-off)"},null,{"$f":"SUMIF($I183:$I187,$I190,K183:K187)","v":0},{"$f":"SUMIF($I183:$I187,$I190,L183:L187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K192:BR192)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K190),ISERROR(K189)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L190),ISERROR(L189)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross capex by asset class","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"IF(AND($D$4<>NA,LEFT(INDIRECT(\"'Input|Costs&Benefits'!I\"&$I196),3)=JEN,OR(Proj_Type=JEN,Proj_Type=Shared)),INDIRECT(\"'Input|Costs&Benefits'!I\"&$I196),NA)","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},{"$f":"I45","v":159},null,{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,K$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,L$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,M$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,N$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,O$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,P$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,Q$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,R$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,S$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,T$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,U$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,V$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,W$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,X$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,Y$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,Z$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AA$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AB$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AC$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AD$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AE$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AF$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AG$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AH$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AI$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AJ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AK$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AL$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AM$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AN$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AO$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AP$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AQ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AR$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AS$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AT$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AU$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AV$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AW$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AX$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AY$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,AZ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BA$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BB$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BC$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BD$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BE$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BF$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BG$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BH$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BI$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BJ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BK$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BL$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BM$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BN$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BO$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BP$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BQ$14))","v":0},{"$f":"IF($D196=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I196&\":$BR\"&$I196),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I196)=$G196,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000",{"$f":"G196","v":"Real 2024"},"End-year",160,null,{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,K$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,L$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,M$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,N$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,O$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,P$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,Q$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,R$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,S$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,T$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,U$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,V$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,W$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,X$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,Y$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,Z$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AA$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AB$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AC$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AD$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AE$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AF$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AG$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AH$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AI$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AJ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AK$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AL$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AM$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AN$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AO$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AP$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AQ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AR$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AS$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AT$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AU$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AV$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AW$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AX$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AY$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,AZ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BA$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BB$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BC$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BD$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BE$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BF$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BG$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BH$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BI$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BJ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BK$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BL$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BM$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BN$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BO$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BP$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BQ$14))","v":0},{"$f":"IF($D197=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I197&\":$BR\"&$I197),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I197)=$G197,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",161,null,{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,K$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,L$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,M$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,N$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,O$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,P$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,Q$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,R$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,S$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,T$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,U$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,V$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,W$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,X$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,Y$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,Z$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AA$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AB$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AC$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AD$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AE$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AF$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AG$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AH$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AI$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AJ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AK$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AL$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AM$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AN$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AO$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AP$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AQ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AR$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AS$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AT$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AU$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AV$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AW$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AX$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AY$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,AZ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BA$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BB$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BC$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BD$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BE$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BF$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BG$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BH$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BI$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BJ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BK$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BL$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BM$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BN$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BO$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BP$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BQ$14))","v":0},{"$f":"IF($D198=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I198&\":$BR\"&$I198),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I198)=$G198,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",162,null,{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,K$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,L$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,M$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,N$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,O$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,P$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,Q$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,R$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,S$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,T$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,U$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,V$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,W$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,X$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,Y$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,Z$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AA$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AB$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AC$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AD$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AE$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AF$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AG$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AH$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AI$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AJ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AK$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AL$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AM$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AN$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AO$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AP$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AQ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AR$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AS$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AT$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AU$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AV$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AW$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AX$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AY$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,AZ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BA$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BB$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BC$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BD$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BE$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BF$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BG$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BH$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BI$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BJ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BK$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BL$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BM$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BN$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BO$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BP$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BQ$14))","v":0},{"$f":"IF($D199=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I199&\":$BR\"&$I199),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I199)=$G199,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",163,null,{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,K$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,L$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,M$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,N$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,O$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,P$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,Q$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,R$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,S$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,T$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,U$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,V$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,W$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,X$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,Y$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,Z$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AA$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AB$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AC$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AD$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AE$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AF$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AG$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AH$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AI$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AJ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AK$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AL$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AM$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AN$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AO$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AP$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AQ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AR$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AS$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AT$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AU$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AV$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AW$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AX$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AY$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,AZ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BA$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BB$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BC$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BD$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BE$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BF$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BG$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BH$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BI$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BJ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BK$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BL$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BM$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BN$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BO$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BP$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BQ$14))","v":0},{"$f":"IF($D200=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I200&\":$BR\"&$I200),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I200)=$G200,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",164,null,{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,K$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,L$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,M$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,N$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,O$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,P$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,Q$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,R$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,S$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,T$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,U$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,V$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,W$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,X$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,Y$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,Z$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AA$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AB$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AC$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AD$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AE$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AF$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AG$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AH$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AI$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AJ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AK$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AL$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AM$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AN$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AO$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AP$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AQ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AR$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AS$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AT$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AU$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AV$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AW$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AX$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AY$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,AZ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BA$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BB$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BC$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BD$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BE$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BF$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BG$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BH$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BI$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BJ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BK$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BL$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BM$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BN$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BO$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BP$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BQ$14))","v":0},{"$f":"IF($D201=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I201&\":$BR\"&$I201),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I201)=$G201,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",165,null,{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,K$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,L$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,M$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,N$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,O$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,P$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,Q$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,R$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,S$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,T$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,U$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,V$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,W$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,X$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,Y$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,Z$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AA$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AB$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AC$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AD$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AE$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AF$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AG$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AH$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AI$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AJ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AK$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AL$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AM$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AN$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AO$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AP$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AQ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AR$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AS$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AT$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AU$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AV$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AW$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AX$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AY$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,AZ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BA$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BB$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BC$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BD$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BE$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BF$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BG$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BH$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BI$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BJ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BK$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BL$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BM$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BN$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BO$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BP$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BQ$14))","v":0},{"$f":"IF($D202=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I202&\":$BR\"&$I202),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I202)=$G202,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D194","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K196:K202)","v":0},{"$f":"SUM(L196:L202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D194","v":"Total Gross capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K204*K$13","v":0},{"$f":"L204*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K207:BR207)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K205),ISERROR(K204)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L205),ISERROR(L204)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capital Contribution","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D196","v":"n/a"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},{"$f":"I60","v":219},null,{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,K$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,L$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,M$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,N$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,O$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,P$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,Q$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,R$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,S$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,T$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,U$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,V$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,W$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,X$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,Y$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,Z$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AA$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AB$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AC$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AD$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AE$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AF$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AG$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AH$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AI$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AJ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AK$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AL$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AM$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AN$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AO$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AP$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AQ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AR$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AS$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AT$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AU$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AV$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AW$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AX$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AY$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,AZ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BA$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BB$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BC$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BD$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BE$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BF$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BG$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BH$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BI$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BJ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BK$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BL$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BM$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BN$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BO$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BP$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BQ$14))","v":0},{"$f":"IF($D211=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I211&\":$BR\"&$I211),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I211)=$G211,1,BR$14))","v":0}]
[null,null,null,{"$f":"D197","v":"n/a"},"Input|Costs&Benefits","$000",{"$f":"G211","v":"Real 2024"},"End-year",220,null,{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,K$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,L$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,M$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,N$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,O$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,P$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,Q$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,R$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,S$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,T$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,U$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,V$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,W$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,X$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,Y$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,Z$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AA$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AB$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AC$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AD$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AE$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AF$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AG$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AH$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AI$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AJ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AK$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AL$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AM$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AN$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AO$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AP$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AQ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AR$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AS$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AT$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AU$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AV$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AW$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AX$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AY$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,AZ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BA$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BB$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BC$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BD$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BE$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BF$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BG$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BH$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BI$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BJ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BK$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BL$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BM$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BN$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BO$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BP$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BQ$14))","v":0},{"$f":"IF($D212=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I212&\":$BR\"&$I212),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I212)=$G212,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",221,null,{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,K$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,L$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,M$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,N$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,O$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,P$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,Q$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,R$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,S$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,T$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,U$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,V$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,W$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,X$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,Y$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,Z$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AA$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AB$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AC$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AD$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AE$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AF$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AG$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AH$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AI$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AJ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AK$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AL$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AM$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AN$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AO$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AP$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AQ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AR$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AS$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AT$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AU$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AV$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AW$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AX$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AY$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,AZ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BA$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BB$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BC$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BD$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BE$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BF$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BG$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BH$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BI$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BJ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BK$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BL$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BM$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BN$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BO$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BP$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BQ$14))","v":0},{"$f":"IF($D213=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I213&\":$BR\"&$I213),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I213)=$G213,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",222,null,{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,K$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,L$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,M$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,N$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,O$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,P$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,Q$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,R$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,S$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,T$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,U$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,V$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,W$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,X$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,Y$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,Z$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AA$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AB$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AC$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AD$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AE$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AF$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AG$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AH$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AI$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AJ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AK$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AL$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AM$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AN$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AO$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AP$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AQ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AR$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AS$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AT$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AU$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AV$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AW$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AX$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AY$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,AZ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BA$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BB$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BC$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BD$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BE$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BF$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BG$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BH$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BI$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BJ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BK$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BL$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BM$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BN$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BO$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BP$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BQ$14))","v":0},{"$f":"IF($D214=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I214&\":$BR\"&$I214),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I214)=$G214,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",223,null,{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,K$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,L$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,M$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,N$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,O$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,P$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,Q$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,R$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,S$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,T$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,U$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,V$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,W$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,X$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,Y$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,Z$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AA$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AB$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AC$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AD$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AE$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AF$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AG$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AH$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AI$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AJ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AK$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AL$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AM$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AN$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AO$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AP$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AQ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AR$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AS$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AT$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AU$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AV$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AW$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AX$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AY$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,AZ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BA$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BB$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BC$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BD$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BE$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BF$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BG$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BH$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BI$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BJ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BK$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BL$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BM$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BN$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BO$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BP$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BQ$14))","v":0},{"$f":"IF($D215=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I215&\":$BR\"&$I215),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I215)=$G215,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",224,null,{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,K$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,L$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,M$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,N$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,O$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,P$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,Q$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,R$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,S$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,T$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,U$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,V$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,W$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,X$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,Y$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,Z$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AA$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AB$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AC$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AD$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AE$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AF$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AG$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AH$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AI$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AJ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AK$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AL$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AM$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AN$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AO$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AP$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AQ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AR$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AS$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AT$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AU$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AV$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AW$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AX$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AY$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,AZ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BA$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BB$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BC$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BD$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BE$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BF$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BG$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BH$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BI$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BJ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BK$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BL$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BM$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BN$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BO$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BP$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BQ$14))","v":0},{"$f":"IF($D216=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I216&\":$BR\"&$I216),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I216)=$G216,1,BR$14))","v":0}]
[null,null,null,"n/a","Input|Costs&Benefits","$000","Real 2024","End-year",225,null,{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,K$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,K$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,L$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,L$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,M$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,M$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,N$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,N$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,O$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,O$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,P$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,P$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,Q$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,Q$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,R$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,R$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,S$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,S$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,T$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,T$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,U$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,U$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,V$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,V$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,W$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,W$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,X$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,X$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,Y$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,Y$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,Z$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,Z$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AA$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AB$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AC$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AD$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AE$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AF$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AG$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AH$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AI$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AJ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AK$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AL$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AM$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AN$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AO$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AP$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AQ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AR$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AS$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AS$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AT$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AT$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AU$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AU$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AV$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AV$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AW$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AW$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AX$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AX$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AY$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AY$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,AZ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,AZ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BA$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BA$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BB$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BB$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BC$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BC$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BD$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BD$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BE$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BE$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BF$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BF$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BG$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BG$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BH$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BH$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BI$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BI$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BJ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BJ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BK$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BK$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BL$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BL$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BM$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BM$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BN$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BN$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BO$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BO$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BP$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BP$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BQ$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BQ$14))","v":0},{"$f":"IF($D217=NA,0,SUMIFS(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I217&\":$BR\"&$I217),'Input|Costs&Benefits'!$K$3:$BR$3,BR$4)*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I217)=$G217,1,BR$14))","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D209","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K211:K217)","v":0},{"$f":"SUM(L211:L217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D209","v":"Total Capital Contribution"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K219*K$13","v":0},{"$f":"L219*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K222:BR222)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(OR(ISERROR(K220),ISERROR(K219)),1,0)","v":0},{"$f":"IF(OR(ISERROR(L220),ISERROR(L219)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net capex by asset class","Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D196","v":"n/a"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K196-K211","v":0},{"$f":"L196-L211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D197","v":"n/a"},"Calculated","$000",{"$f":"G226","v":"Real 2024"},"End-year",null,null,{"$f":"K197-K212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z201-Z216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"n/a","Calculated","$000","Real 2024","End-year",null,null,{"$f":"K202-K217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Total \"&D224","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"SUM(K226:K232)","v":0},{"$f":"SUM(L226:L232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D224","v":"Total Net capex by asset class"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K234*K$13","v":0},{"$f":"L234*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K237:BR237)<>0,1,0)","v":0},null,null,"Check - total matches above",null,null,null,null,null,null,{"$f":"IF(ROUND(K205-K220-K235,6)=0,0,1)","v":0},{"$f":"IF(ROUND(L205-L220-L235,6)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Forecast Economic Benefit - JEN"]
[]
[null,null,null,{"$f":"C239","v":"Forecast Economic Benefit - JEN"},"Source","Unit","Basis",{"$f":"H$4","v":"Timing"},null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D254","v":"Costs at asset failure"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K243:DF243,$K$23:$DF$23)","v":0},{"$f":"-K261","v":0},{"$f":"-L261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D267","v":"Energy Reliability (Value of unserved energy)"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K244:DF244,$K$23:$DF$23)","v":0},{"$f":"-K279","v":0},{"$f":"-L279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D285","v":"Energy Losses"},"Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K245:DF245,$K$23:$DF$23)","v":0},{"$f":"-K291","v":0},{"$f":"-L291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Lookup!$G$141","v":"Other Economic Benefits"},"Input|Costs&Benefits",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K246:BR246,$K$23:$BR$23)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=K$4))*K$13)\n*(1+K$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=L$4))*L$13)\n*(1+L$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=M$4))*M$13)\n*(1+M$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=N$4))*N$13)\n*(1+N$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=O$4))*O$13)\n*(1+O$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=P$4))*P$13)\n*(1+P$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Q$4))*Q$13)\n*(1+Q$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=R$4))*R$13)\n*(1+R$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=S$4))*S$13)\n*(1+S$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=T$4))*T$13)\n*(1+T$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=U$4))*U$13)\n*(1+U$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=V$4))*V$13)\n*(1+V$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=W$4))*W$13)\n*(1+W$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=X$4))*X$13)\n*(1+X$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Y$4))*Y$13)\n*(1+Y$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=Z$4))*Z$13)\n*(1+Z$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AA$4))*AA$13)\n*(1+AA$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AB$4))*AB$13)\n*(1+AB$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AC$4))*AC$13)\n*(1+AC$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AD$4))*AD$13)\n*(1+AD$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AE$4))*AE$13)\n*(1+AE$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AF$4))*AF$13)\n*(1+AF$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AG$4))*AG$13)\n*(1+AG$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AH$4))*AH$13)\n*(1+AH$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AI$4))*AI$13)\n*(1+AI$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AJ$4))*AJ$13)\n*(1+AJ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AK$4))*AK$13)\n*(1+AK$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AL$4))*AL$13)\n*(1+AL$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AM$4))*AM$13)\n*(1+AM$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AN$4))*AN$13)\n*(1+AN$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AO$4))*AO$13)\n*(1+AO$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AP$4))*AP$13)\n*(1+AP$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AQ$4))*AQ$13)\n*(1+AQ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AR$4))*AR$13)\n*(1+AR$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AS$4))*AS$13)\n*(1+AS$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AT$4))*AT$13)\n*(1+AT$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AU$4))*AU$13)\n*(1+AU$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AV$4))*AV$13)\n*(1+AV$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AW$4))*AW$13)\n*(1+AW$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AX$4))*AX$13)\n*(1+AX$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AY$4))*AY$13)\n*(1+AY$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=AZ$4))*AZ$13)\n*(1+AZ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BA$4))*BA$13)\n*(1+BA$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BB$4))*BB$13)\n*(1+BB$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BC$4))*BC$13)\n*(1+BC$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BD$4))*BD$13)\n*(1+BD$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BE$4))*BE$13)\n*(1+BE$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BF$4))*BF$13)\n*(1+BF$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BG$4))*BG$13)\n*(1+BG$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BH$4))*BH$13)\n*(1+BH$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BI$4))*BI$13)\n*(1+BI$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BJ$4))*BJ$13)\n*(1+BJ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BK$4))*BK$13)\n*(1+BK$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BL$4))*BL$13)\n*(1+BL$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BM$4))*BM$13)\n*(1+BM$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BN$4))*BN$13)\n*(1+BN$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BO$4))*BO$13)\n*(1+BO$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BP$4))*BP$13)\n*(1+BP$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BQ$4))*BQ$13)\n*(1+BQ$12)^CF_End_Yr*($D$4<>NA)","v":0},{"$f":"(SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Nominal)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))\n  +SUMPRODUCT('Input|Costs&Benefits'!$K$410:$BR$436*('Input|Costs&Benefits'!$H$410:$H$436=JEN)*('Input|Costs&Benefits'!$G$410:$G$436=Real_DollarBasis)*('Input|Costs&Benefits'!$E$410:$E$436=$D$4)*('Input|Costs&Benefits'!$K$3:$BR$3=BR$4))*BR$13)\n*(1+BR$12)^CF_End_Yr*($D$4<>NA)","v":0}]
[]
[null,null,null,{"$f":"\"Total \"&D241","v":"Total Forecast Economic Benefit - JEN"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J243:J246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP243:AP246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(J250:BR250)<>0,1,0)","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$DF$23,K248:DF248)-J248,6)=0,0,1)","v":0}]
[]
[null,null,null,"Costs at asset failure"]
[]
[null,null,null,"Costs at asset failure","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D257","v":"Cost at Asset Failure"},"Input|Costs&Benefits",{"$f":"thousands","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$257:$E$263,0)+ROW('Input|Costs&Benefits'!$E$257)-1","v":263},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+K$12)^CF_End_Yr,K$13*(1+K$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+L$12)^CF_End_Yr,L$13*(1+L$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+M$12)^CF_End_Yr,M$13*(1+M$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+N$12)^CF_End_Yr,N$13*(1+N$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+O$12)^CF_End_Yr,O$13*(1+O$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+P$12)^CF_End_Yr,P$13*(1+P$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+Q$12)^CF_End_Yr,Q$13*(1+Q$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+R$12)^CF_End_Yr,R$13*(1+R$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+S$12)^CF_End_Yr,S$13*(1+S$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+T$12)^CF_End_Yr,T$13*(1+T$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+U$12)^CF_End_Yr,U$13*(1+U$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+V$12)^CF_End_Yr,V$13*(1+V$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+W$12)^CF_End_Yr,W$13*(1+W$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+X$12)^CF_End_Yr,X$13*(1+X$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+Y$12)^CF_End_Yr,Y$13*(1+Y$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+Z$12)^CF_End_Yr,Z$13*(1+Z$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AA$12)^CF_End_Yr,AA$13*(1+AA$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AB$12)^CF_End_Yr,AB$13*(1+AB$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AC$12)^CF_End_Yr,AC$13*(1+AC$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AD$12)^CF_End_Yr,AD$13*(1+AD$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AE$12)^CF_End_Yr,AE$13*(1+AE$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AF$12)^CF_End_Yr,AF$13*(1+AF$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AG$12)^CF_End_Yr,AG$13*(1+AG$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AH$12)^CF_End_Yr,AH$13*(1+AH$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AI$12)^CF_End_Yr,AI$13*(1+AI$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AJ$12)^CF_End_Yr,AJ$13*(1+AJ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AK$12)^CF_End_Yr,AK$13*(1+AK$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AL$12)^CF_End_Yr,AL$13*(1+AL$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AM$12)^CF_End_Yr,AM$13*(1+AM$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AN$12)^CF_End_Yr,AN$13*(1+AN$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AO$12)^CF_End_Yr,AO$13*(1+AO$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AP$12)^CF_End_Yr,AP$13*(1+AP$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AQ$12)^CF_End_Yr,AQ$13*(1+AQ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AR$12)^CF_End_Yr,AR$13*(1+AR$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AS$12)^CF_End_Yr,AS$13*(1+AS$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AT$12)^CF_End_Yr,AT$13*(1+AT$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AU$12)^CF_End_Yr,AU$13*(1+AU$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AV$12)^CF_End_Yr,AV$13*(1+AV$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AW$12)^CF_End_Yr,AW$13*(1+AW$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AX$12)^CF_End_Yr,AX$13*(1+AX$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AY$12)^CF_End_Yr,AY$13*(1+AY$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+AZ$12)^CF_End_Yr,AZ$13*(1+AZ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BA$12)^CF_End_Yr,BA$13*(1+BA$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BB$12)^CF_End_Yr,BB$13*(1+BB$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BC$12)^CF_End_Yr,BC$13*(1+BC$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BD$12)^CF_End_Yr,BD$13*(1+BD$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BE$12)^CF_End_Yr,BE$13*(1+BE$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BF$12)^CF_End_Yr,BF$13*(1+BF$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BG$12)^CF_End_Yr,BG$13*(1+BG$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BH$12)^CF_End_Yr,BH$13*(1+BH$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BI$12)^CF_End_Yr,BI$13*(1+BI$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BJ$12)^CF_End_Yr,BJ$13*(1+BJ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BK$12)^CF_End_Yr,BK$13*(1+BK$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BL$12)^CF_End_Yr,BL$13*(1+BL$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BM$12)^CF_End_Yr,BM$13*(1+BM$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BN$12)^CF_End_Yr,BN$13*(1+BN$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BO$12)^CF_End_Yr,BO$13*(1+BO$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BP$12)^CF_End_Yr,BP$13*(1+BP$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BQ$12)^CF_End_Yr,BQ$13*(1+BQ$12)^CF_End_Yr)*($D$4<>NA)","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I256&\":$BR\"&$I256),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))*IF(INDIRECT(\"'Input|Costs&Benefits'!$G\"&$I256)=Nominal,(1+BR$12)^CF_End_Yr,BR$13*(1+BR$12)^CF_End_Yr)*($D$4<>NA)","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!D265","v":"Probability of Asset Failure (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$265:$E$271,0)+ROW('Input|Costs&Benefits'!$E$265)-1","v":271},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I257&\":$BR\"&$I257),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,"Cumulative Probability of No Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,1,{"$f":"J258*(1-K257)","v":1},{"$f":"K258*(1-L257)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Cumulative Probability of Failure","Calculated",{"$f":"percent","v":"Per cent"},"n/a","n/a",null,null,{"$f":"J258*K257","v":0},{"$f":"K258*L257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D254","v":"Costs at asset failure"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K256*K259/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ256*AQ259/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K263:BR263)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K261),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy Reliability"]
[]
[null,null,null,"Energy Reliability (Value of unserved energy)","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!$D$92","v":"VCR"},"Calc|Option 1",{"$f":"'Model Assumptions'!$F$92","v":"$000/MWh"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Calc|Option 1'!K246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!L246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!M246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!N246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!O246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!P246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Q246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!R246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!S246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!T246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!U246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!V246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!W246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!X246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Y246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Z246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AA246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AB246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AC246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AD246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AE246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AF246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AG246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AH246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AI246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AJ246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AK246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AL246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AM246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AN246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AO246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AP246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AQ246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AR246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AS246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AT246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AU246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AV246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AW246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AX246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AY246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AZ246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BA246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BB246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BC246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BD246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BE246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BF246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BG246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BH246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BI246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BJ246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BK246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BL246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BM246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BN246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BO246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BP246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BQ246*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BR246*($D$4<>NA)","v":0}]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$317","v":"N Probability"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$317:$E$364,0)+ROW('Input|Costs&Benefits'!$E$317)-1","v":359},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I271&\":$BR\"&$I271),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$318","v":"N Duration (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"I271+1","v":360},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I272&\":$BR\"&$I272),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$319","v":"N Energy at risk"},"Input|Costs&Benefits",{"$f":"'Input|Costs&Benefits'!$F$390","v":"MWh"},"n/a","n/a",{"$f":"I272+1","v":361},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I273&\":$BR\"&$I273),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$320","v":"N-1 Probability"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"I273+1","v":362},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I275&\":$BR\"&$I275),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$321","v":"N-1 Duration (Per cent of year)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"I275+1","v":363},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I276&\":$BR\"&$I276),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$322","v":"N-1 Energy at risk"},"Input|Costs&Benefits",{"$f":"'Input|Costs&Benefits'!$F$390","v":"MWh"},"n/a","n/a",{"$f":"I276+1","v":364},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I277&\":$BR\"&$I277),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D267","v":"Energy Reliability (Value of unserved energy)"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"(PRODUCT(K275:K277)+PRODUCT(K271:K273))*K269/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PRODUCT(AQ275:AQ277)+PRODUCT(AQ271:AQ273))*AQ269/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K281:BR281)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K279),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy Losses"]
[]
[null,null,null,"Energy Losses","Source","Unit","Basis","Timing","Row No.",null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Model Assumptions'!D93","v":"Wholesale Electricity Price"},"Calc|Option 1",{"$f":"'Model Assumptions'!$F$92","v":"$000/MWh"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"'Calc|Option 1'!K264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!L264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!M264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!N264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!O264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!P264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Q264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!R264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!S264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!T264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!U264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!V264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!W264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!X264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Y264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!Z264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AA264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AB264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AC264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AD264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AE264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AF264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AG264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AH264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AI264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AJ264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AK264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AL264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AM264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AN264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AO264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AP264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AQ264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AR264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AS264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AT264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AU264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AV264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AW264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AX264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AY264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!AZ264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BA264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BB264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BC264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BD264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BE264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BF264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BG264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BH264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BI264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BJ264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BK264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BL264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BM264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BN264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BO264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BP264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BQ264*($D$4<>NA)","v":0},{"$f":"'Calc|Option 1'!BR264*($D$4<>NA)","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$390","v":"Electricity consumption"},"Calc|Option 1",{"$f":"'Input|Costs&Benefits'!$F$390","v":"MWh"},"n/a","n/a",null,null,{"$f":"'Calc|Option 2'!K288","v":0},{"$f":"'Calc|Option 2'!L288","v":0},{"$f":"'Calc|Option 2'!M288","v":0},{"$f":"'Calc|Option 2'!N288","v":0},{"$f":"'Calc|Option 2'!O288","v":0},{"$f":"'Calc|Option 2'!P288","v":0},{"$f":"'Calc|Option 2'!Q288","v":0},{"$f":"'Calc|Option 2'!R288","v":0},{"$f":"'Calc|Option 2'!S288","v":0},{"$f":"'Calc|Option 2'!T288","v":0},{"$f":"'Calc|Option 2'!U288","v":0},{"$f":"'Calc|Option 2'!V288","v":0},{"$f":"'Calc|Option 2'!W288","v":0},{"$f":"'Calc|Option 2'!X288","v":0},{"$f":"'Calc|Option 2'!Y288","v":0},{"$f":"'Calc|Option 2'!Z288","v":0},{"$f":"'Calc|Option 2'!AA288","v":0},{"$f":"'Calc|Option 2'!AB288","v":0},{"$f":"'Calc|Option 2'!AC288","v":0},{"$f":"'Calc|Option 2'!AD288","v":0},{"$f":"'Calc|Option 2'!AE288","v":0},{"$f":"'Calc|Option 2'!AF288","v":0},{"$f":"'Calc|Option 2'!AG288","v":0},{"$f":"'Calc|Option 2'!AH288","v":0},{"$f":"'Calc|Option 2'!AI288","v":0},{"$f":"'Calc|Option 2'!AJ288","v":0},{"$f":"'Calc|Option 2'!AK288","v":0},{"$f":"'Calc|Option 2'!AL288","v":0},{"$f":"'Calc|Option 2'!AM288","v":0},{"$f":"'Calc|Option 2'!AN288","v":0},{"$f":"'Calc|Option 2'!AO288","v":0},{"$f":"'Calc|Option 2'!AP288","v":0},{"$f":"'Calc|Option 2'!AQ288","v":0},{"$f":"'Calc|Option 2'!AR288","v":0},{"$f":"'Calc|Option 2'!AS288","v":0},{"$f":"'Calc|Option 2'!AT288","v":0},{"$f":"'Calc|Option 2'!AU288","v":0},{"$f":"'Calc|Option 2'!AV288","v":0},{"$f":"'Calc|Option 2'!AW288","v":0},{"$f":"'Calc|Option 2'!AX288","v":0},{"$f":"'Calc|Option 2'!AY288","v":0},{"$f":"'Calc|Option 2'!AZ288","v":0},{"$f":"'Calc|Option 2'!BA288","v":0},{"$f":"'Calc|Option 2'!BB288","v":0},{"$f":"'Calc|Option 2'!BC288","v":0},{"$f":"'Calc|Option 2'!BD288","v":0},{"$f":"'Calc|Option 2'!BE288","v":0},{"$f":"'Calc|Option 2'!BF288","v":0},{"$f":"'Calc|Option 2'!BG288","v":0},{"$f":"'Calc|Option 2'!BH288","v":0},{"$f":"'Calc|Option 2'!BI288","v":0},{"$f":"'Calc|Option 2'!BJ288","v":0},{"$f":"'Calc|Option 2'!BK288","v":0},{"$f":"'Calc|Option 2'!BL288","v":0},{"$f":"'Calc|Option 2'!BM288","v":0},{"$f":"'Calc|Option 2'!BN288","v":0},{"$f":"'Calc|Option 2'!BO288","v":0},{"$f":"'Calc|Option 2'!BP288","v":0},{"$f":"'Calc|Option 2'!BQ288","v":0},{"$f":"'Calc|Option 2'!BR288","v":0}]
[null,null,null,{"$f":"'Input|Costs&Benefits'!$D$392","v":"Distribution Loss Factor (Annual)"},"Input|Costs&Benefits",{"$f":"percent","v":"Per cent"},"n/a","n/a",{"$f":"MATCH($D$4,'Input|Costs&Benefits'!$E$392:$E$398,0)+ROW('Input|Costs&Benefits'!$E$392)-1","v":398},null,{"$f":"IF(K$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(K$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(L$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(L$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(M$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(M$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(N$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(N$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(O$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(O$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(P$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(P$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Q$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(Q$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(R$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(R$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(S$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(S$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(T$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(T$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(U$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(U$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(V$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(V$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(W$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(W$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(X$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(X$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Y$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(Y$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(Z$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(Z$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AS$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AS$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AT$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AT$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AU$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AU$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AV$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AV$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AW$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AW$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AX$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AX$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AY$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AY$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(AZ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(AZ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BA$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BA$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BB$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BB$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BC$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BC$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BD$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BD$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BE$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BE$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BF$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BF$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BG$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BG$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BH$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BH$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BI$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BI$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BJ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BJ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BK$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BK$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BL$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BL$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BM$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BM$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BN$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BN$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BO$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BO$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BP$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BP$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BQ$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BQ$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0},{"$f":"IF(BR$4>MAX('Input|Costs&Benefits'!$K$3:$BR$3),0,INDEX(INDIRECT(\"'Input|Costs&Benefits'!$K\"&$I289&\":$BR\"&$I289),MATCH(BR$4,'Input|Costs&Benefits'!$K$3:$BR$3,0)))","v":0}]
[]
[null,null,null,{"$f":"D285","v":"Energy Losses"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K288*K287*K289/(1-K289)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ288*AQ287*AQ289/(1-AQ289)/IF(dollar_unit=millions,10^3,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(K293:BR293)<>0,1,0)","v":0},null,null,"Check - errors",null,null,null,null,null,null,{"$f":"IF(ISERROR(K291),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Summary of Cashflow - JEN"]
[]
[null,null,null,"NPV"]
[]
[null,null,null,"Summary of Cashflow - JEN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K301:BR301,$K$23:$BR$23)","v":0},{"$f":"-K189*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ189*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K302:BR302,$K$23:$BR$23)","v":0},{"$f":"-K190*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ190*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Below",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K303:BR303,$K$23:$BR$23)","v":0},{"$f":"-K235*(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ235*(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast Economic Benefit","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K304:BR304,$K$23:$BR$23)","v":0},{"$f":"K248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Cashflow - JEN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J301:J304)","v":0},{"$f":"SUM(K301:K304)","v":0},{"$f":"SUM(L301:L304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J308","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K306:BR306)-J306,6)=0,0,1)","v":0}]
[]
[null,null,null,"Incremental Cashflow","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Incremental forecast opex (ongoing)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K312:BR312,$K$23:$BR$23)","v":0},{"$f":"IF($D$4<>NA,K301-'Calc|Option 1'!K278,0)","v":0},{"$f":"IF($D$4<>NA,L301-'Calc|Option 1'!L278,0)","v":0},{"$f":"IF($D$4<>NA,M301-'Calc|Option 1'!M278,0)","v":0},{"$f":"IF($D$4<>NA,N301-'Calc|Option 1'!N278,0)","v":0},{"$f":"IF($D$4<>NA,O301-'Calc|Option 1'!O278,0)","v":0},{"$f":"IF($D$4<>NA,P301-'Calc|Option 1'!P278,0)","v":0},{"$f":"IF($D$4<>NA,Q301-'Calc|Option 1'!Q278,0)","v":0},{"$f":"IF($D$4<>NA,R301-'Calc|Option 1'!R278,0)","v":0},{"$f":"IF($D$4<>NA,S301-'Calc|Option 1'!S278,0)","v":0},{"$f":"IF($D$4<>NA,T301-'Calc|Option 1'!T278,0)","v":0},{"$f":"IF($D$4<>NA,U301-'Calc|Option 1'!U278,0)","v":0},{"$f":"IF($D$4<>NA,V301-'Calc|Option 1'!V278,0)","v":0},{"$f":"IF($D$4<>NA,W301-'Calc|Option 1'!W278,0)","v":0},{"$f":"IF($D$4<>NA,X301-'Calc|Option 1'!X278,0)","v":0},{"$f":"IF($D$4<>NA,Y301-'Calc|Option 1'!Y278,0)","v":0},{"$f":"IF($D$4<>NA,Z301-'Calc|Option 1'!Z278,0)","v":0},{"$f":"IF($D$4<>NA,AA301-'Calc|Option 1'!AA278,0)","v":0},{"$f":"IF($D$4<>NA,AB301-'Calc|Option 1'!AB278,0)","v":0},{"$f":"IF($D$4<>NA,AC301-'Calc|Option 1'!AC278,0)","v":0},{"$f":"IF($D$4<>NA,AD301-'Calc|Option 1'!AD278,0)","v":0},{"$f":"IF($D$4<>NA,AE301-'Calc|Option 1'!AE278,0)","v":0},{"$f":"IF($D$4<>NA,AF301-'Calc|Option 1'!AF278,0)","v":0},{"$f":"IF($D$4<>NA,AG301-'Calc|Option 1'!AG278,0)","v":0},{"$f":"IF($D$4<>NA,AH301-'Calc|Option 1'!AH278,0)","v":0},{"$f":"IF($D$4<>NA,AI301-'Calc|Option 1'!AI278,0)","v":0},{"$f":"IF($D$4<>NA,AJ301-'Calc|Option 1'!AJ278,0)","v":0},{"$f":"IF($D$4<>NA,AK301-'Calc|Option 1'!AK278,0)","v":0},{"$f":"IF($D$4<>NA,AL301-'Calc|Option 1'!AL278,0)","v":0},{"$f":"IF($D$4<>NA,AM301-'Calc|Option 1'!AM278,0)","v":0},{"$f":"IF($D$4<>NA,AN301-'Calc|Option 1'!AN278,0)","v":0},{"$f":"IF($D$4<>NA,AO301-'Calc|Option 1'!AO278,0)","v":0},{"$f":"IF($D$4<>NA,AP301-'Calc|Option 1'!AP278,0)","v":0},{"$f":"IF($D$4<>NA,AQ301-'Calc|Option 1'!AQ278,0)","v":0},{"$f":"IF($D$4<>NA,AR301-'Calc|Option 1'!AR278,0)","v":0},{"$f":"IF($D$4<>NA,AS301-'Calc|Option 1'!AS278,0)","v":0},{"$f":"IF($D$4<>NA,AT301-'Calc|Option 1'!AT278,0)","v":0},{"$f":"IF($D$4<>NA,AU301-'Calc|Option 1'!AU278,0)","v":0},{"$f":"IF($D$4<>NA,AV301-'Calc|Option 1'!AV278,0)","v":0},{"$f":"IF($D$4<>NA,AW301-'Calc|Option 1'!AW278,0)","v":0},{"$f":"IF($D$4<>NA,AX301-'Calc|Option 1'!AX278,0)","v":0},{"$f":"IF($D$4<>NA,AY301-'Calc|Option 1'!AY278,0)","v":0},{"$f":"IF($D$4<>NA,AZ301-'Calc|Option 1'!AZ278,0)","v":0},{"$f":"IF($D$4<>NA,BA301-'Calc|Option 1'!BA278,0)","v":0},{"$f":"IF($D$4<>NA,BB301-'Calc|Option 1'!BB278,0)","v":0},{"$f":"IF($D$4<>NA,BC301-'Calc|Option 1'!BC278,0)","v":0},{"$f":"IF($D$4<>NA,BD301-'Calc|Option 1'!BD278,0)","v":0},{"$f":"IF($D$4<>NA,BE301-'Calc|Option 1'!BE278,0)","v":0},{"$f":"IF($D$4<>NA,BF301-'Calc|Option 1'!BF278,0)","v":0},{"$f":"IF($D$4<>NA,BG301-'Calc|Option 1'!BG278,0)","v":0},{"$f":"IF($D$4<>NA,BH301-'Calc|Option 1'!BH278,0)","v":0},{"$f":"IF($D$4<>NA,BI301-'Calc|Option 1'!BI278,0)","v":0},{"$f":"IF($D$4<>NA,BJ301-'Calc|Option 1'!BJ278,0)","v":0},{"$f":"IF($D$4<>NA,BK301-'Calc|Option 1'!BK278,0)","v":0},{"$f":"IF($D$4<>NA,BL301-'Calc|Option 1'!BL278,0)","v":0},{"$f":"IF($D$4<>NA,BM301-'Calc|Option 1'!BM278,0)","v":0},{"$f":"IF($D$4<>NA,BN301-'Calc|Option 1'!BN278,0)","v":0},{"$f":"IF($D$4<>NA,BO301-'Calc|Option 1'!BO278,0)","v":0},{"$f":"IF($D$4<>NA,BP301-'Calc|Option 1'!BP278,0)","v":0},{"$f":"IF($D$4<>NA,BQ301-'Calc|Option 1'!BQ278,0)","v":0},{"$f":"IF($D$4<>NA,BR301-'Calc|Option 1'!BR278,0)","v":0}]
[null,null,null,"Incremental forecast opex (one-off)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K313:BR313,$K$23:$BR$23)","v":0},{"$f":"IF($D$4<>NA,K302-'Calc|Option 1'!K279,0)","v":0},{"$f":"IF($D$4<>NA,L302-'Calc|Option 1'!L279,0)","v":0},{"$f":"IF($D$4<>NA,M302-'Calc|Option 1'!M279,0)","v":0},{"$f":"IF($D$4<>NA,N302-'Calc|Option 1'!N279,0)","v":0},{"$f":"IF($D$4<>NA,O302-'Calc|Option 1'!O279,0)","v":0},{"$f":"IF($D$4<>NA,P302-'Calc|Option 1'!P279,0)","v":0},{"$f":"IF($D$4<>NA,Q302-'Calc|Option 1'!Q279,0)","v":0},{"$f":"IF($D$4<>NA,R302-'Calc|Option 1'!R279,0)","v":0},{"$f":"IF($D$4<>NA,S302-'Calc|Option 1'!S279,0)","v":0},{"$f":"IF($D$4<>NA,T302-'Calc|Option 1'!T279,0)","v":0},{"$f":"IF($D$4<>NA,U302-'Calc|Option 1'!U279,0)","v":0},{"$f":"IF($D$4<>NA,V302-'Calc|Option 1'!V279,0)","v":0},{"$f":"IF($D$4<>NA,W302-'Calc|Option 1'!W279,0)","v":0},{"$f":"IF($D$4<>NA,X302-'Calc|Option 1'!X279,0)","v":0},{"$f":"IF($D$4<>NA,Y302-'Calc|Option 1'!Y279,0)","v":0},{"$f":"IF($D$4<>NA,Z302-'Calc|Option 1'!Z279,0)","v":0},{"$f":"IF($D$4<>NA,AA302-'Calc|Option 1'!AA279,0)","v":0},{"$f":"IF($D$4<>NA,AB302-'Calc|Option 1'!AB279,0)","v":0},{"$f":"IF($D$4<>NA,AC302-'Calc|Option 1'!AC279,0)","v":0},{"$f":"IF($D$4<>NA,AD302-'Calc|Option 1'!AD279,0)","v":0},{"$f":"IF($D$4<>NA,AE302-'Calc|Option 1'!AE279,0)","v":0},{"$f":"IF($D$4<>NA,AF302-'Calc|Option 1'!AF279,0)","v":0},{"$f":"IF($D$4<>NA,AG302-'Calc|Option 1'!AG279,0)","v":0},{"$f":"IF($D$4<>NA,AH302-'Calc|Option 1'!AH279,0)","v":0},{"$f":"IF($D$4<>NA,AI302-'Calc|Option 1'!AI279,0)","v":0},{"$f":"IF($D$4<>NA,AJ302-'Calc|Option 1'!AJ279,0)","v":0},{"$f":"IF($D$4<>NA,AK302-'Calc|Option 1'!AK279,0)","v":0},{"$f":"IF($D$4<>NA,AL302-'Calc|Option 1'!AL279,0)","v":0},{"$f":"IF($D$4<>NA,AM302-'Calc|Option 1'!AM279,0)","v":0},{"$f":"IF($D$4<>NA,AN302-'Calc|Option 1'!AN279,0)","v":0},{"$f":"IF($D$4<>NA,AO302-'Calc|Option 1'!AO279,0)","v":0},{"$f":"IF($D$4<>NA,AP302-'Calc|Option 1'!AP279,0)","v":0},{"$f":"IF($D$4<>NA,AQ302-'Calc|Option 1'!AQ279,0)","v":0},{"$f":"IF($D$4<>NA,AR302-'Calc|Option 1'!AR279,0)","v":0},{"$f":"IF($D$4<>NA,AS302-'Calc|Option 1'!AS279,0)","v":0},{"$f":"IF($D$4<>NA,AT302-'Calc|Option 1'!AT279,0)","v":0},{"$f":"IF($D$4<>NA,AU302-'Calc|Option 1'!AU279,0)","v":0},{"$f":"IF($D$4<>NA,AV302-'Calc|Option 1'!AV279,0)","v":0},{"$f":"IF($D$4<>NA,AW302-'Calc|Option 1'!AW279,0)","v":0},{"$f":"IF($D$4<>NA,AX302-'Calc|Option 1'!AX279,0)","v":0},{"$f":"IF($D$4<>NA,AY302-'Calc|Option 1'!AY279,0)","v":0},{"$f":"IF($D$4<>NA,AZ302-'Calc|Option 1'!AZ279,0)","v":0},{"$f":"IF($D$4<>NA,BA302-'Calc|Option 1'!BA279,0)","v":0},{"$f":"IF($D$4<>NA,BB302-'Calc|Option 1'!BB279,0)","v":0},{"$f":"IF($D$4<>NA,BC302-'Calc|Option 1'!BC279,0)","v":0},{"$f":"IF($D$4<>NA,BD302-'Calc|Option 1'!BD279,0)","v":0},{"$f":"IF($D$4<>NA,BE302-'Calc|Option 1'!BE279,0)","v":0},{"$f":"IF($D$4<>NA,BF302-'Calc|Option 1'!BF279,0)","v":0},{"$f":"IF($D$4<>NA,BG302-'Calc|Option 1'!BG279,0)","v":0},{"$f":"IF($D$4<>NA,BH302-'Calc|Option 1'!BH279,0)","v":0},{"$f":"IF($D$4<>NA,BI302-'Calc|Option 1'!BI279,0)","v":0},{"$f":"IF($D$4<>NA,BJ302-'Calc|Option 1'!BJ279,0)","v":0},{"$f":"IF($D$4<>NA,BK302-'Calc|Option 1'!BK279,0)","v":0},{"$f":"IF($D$4<>NA,BL302-'Calc|Option 1'!BL279,0)","v":0},{"$f":"IF($D$4<>NA,BM302-'Calc|Option 1'!BM279,0)","v":0},{"$f":"IF($D$4<>NA,BN302-'Calc|Option 1'!BN279,0)","v":0},{"$f":"IF($D$4<>NA,BO302-'Calc|Option 1'!BO279,0)","v":0},{"$f":"IF($D$4<>NA,BP302-'Calc|Option 1'!BP279,0)","v":0},{"$f":"IF($D$4<>NA,BQ302-'Calc|Option 1'!BQ279,0)","v":0},{"$f":"IF($D$4<>NA,BR302-'Calc|Option 1'!BR279,0)","v":0}]
[null,null,null,"Incremental forecast net capex","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K314:BR314,$K$23:$BR$23)","v":0},{"$f":"IF($D$4<>NA,K303-'Calc|Option 1'!K280,0)","v":0},{"$f":"IF($D$4<>NA,L303-'Calc|Option 1'!L280,0)","v":0},{"$f":"IF($D$4<>NA,M303-'Calc|Option 1'!M280,0)","v":0},{"$f":"IF($D$4<>NA,N303-'Calc|Option 1'!N280,0)","v":0},{"$f":"IF($D$4<>NA,O303-'Calc|Option 1'!O280,0)","v":0},{"$f":"IF($D$4<>NA,P303-'Calc|Option 1'!P280,0)","v":0},{"$f":"IF($D$4<>NA,Q303-'Calc|Option 1'!Q280,0)","v":0},{"$f":"IF($D$4<>NA,R303-'Calc|Option 1'!R280,0)","v":0},{"$f":"IF($D$4<>NA,S303-'Calc|Option 1'!S280,0)","v":0},{"$f":"IF($D$4<>NA,T303-'Calc|Option 1'!T280,0)","v":0},{"$f":"IF($D$4<>NA,U303-'Calc|Option 1'!U280,0)","v":0},{"$f":"IF($D$4<>NA,V303-'Calc|Option 1'!V280,0)","v":0},{"$f":"IF($D$4<>NA,W303-'Calc|Option 1'!W280,0)","v":0},{"$f":"IF($D$4<>NA,X303-'Calc|Option 1'!X280,0)","v":0},{"$f":"IF($D$4<>NA,Y303-'Calc|Option 1'!Y280,0)","v":0},{"$f":"IF($D$4<>NA,Z303-'Calc|Option 1'!Z280,0)","v":0},{"$f":"IF($D$4<>NA,AA303-'Calc|Option 1'!AA280,0)","v":0},{"$f":"IF($D$4<>NA,AB303-'Calc|Option 1'!AB280,0)","v":0},{"$f":"IF($D$4<>NA,AC303-'Calc|Option 1'!AC280,0)","v":0},{"$f":"IF($D$4<>NA,AD303-'Calc|Option 1'!AD280,0)","v":0},{"$f":"IF($D$4<>NA,AE303-'Calc|Option 1'!AE280,0)","v":0},{"$f":"IF($D$4<>NA,AF303-'Calc|Option 1'!AF280,0)","v":0},{"$f":"IF($D$4<>NA,AG303-'Calc|Option 1'!AG280,0)","v":0},{"$f":"IF($D$4<>NA,AH303-'Calc|Option 1'!AH280,0)","v":0},{"$f":"IF($D$4<>NA,AI303-'Calc|Option 1'!AI280,0)","v":0},{"$f":"IF($D$4<>NA,AJ303-'Calc|Option 1'!AJ280,0)","v":0},{"$f":"IF($D$4<>NA,AK303-'Calc|Option 1'!AK280,0)","v":0},{"$f":"IF($D$4<>NA,AL303-'Calc|Option 1'!AL280,0)","v":0},{"$f":"IF($D$4<>NA,AM303-'Calc|Option 1'!AM280,0)","v":0},{"$f":"IF($D$4<>NA,AN303-'Calc|Option 1'!AN280,0)","v":0},{"$f":"IF($D$4<>NA,AO303-'Calc|Option 1'!AO280,0)","v":0},{"$f":"IF($D$4<>NA,AP303-'Calc|Option 1'!AP280,0)","v":0},{"$f":"IF($D$4<>NA,AQ303-'Calc|Option 1'!AQ280,0)","v":0},{"$f":"IF($D$4<>NA,AR303-'Calc|Option 1'!AR280,0)","v":0},{"$f":"IF($D$4<>NA,AS303-'Calc|Option 1'!AS280,0)","v":0},{"$f":"IF($D$4<>NA,AT303-'Calc|Option 1'!AT280,0)","v":0},{"$f":"IF($D$4<>NA,AU303-'Calc|Option 1'!AU280,0)","v":0},{"$f":"IF($D$4<>NA,AV303-'Calc|Option 1'!AV280,0)","v":0},{"$f":"IF($D$4<>NA,AW303-'Calc|Option 1'!AW280,0)","v":0},{"$f":"IF($D$4<>NA,AX303-'Calc|Option 1'!AX280,0)","v":0},{"$f":"IF($D$4<>NA,AY303-'Calc|Option 1'!AY280,0)","v":0},{"$f":"IF($D$4<>NA,AZ303-'Calc|Option 1'!AZ280,0)","v":0},{"$f":"IF($D$4<>NA,BA303-'Calc|Option 1'!BA280,0)","v":0},{"$f":"IF($D$4<>NA,BB303-'Calc|Option 1'!BB280,0)","v":0},{"$f":"IF($D$4<>NA,BC303-'Calc|Option 1'!BC280,0)","v":0},{"$f":"IF($D$4<>NA,BD303-'Calc|Option 1'!BD280,0)","v":0},{"$f":"IF($D$4<>NA,BE303-'Calc|Option 1'!BE280,0)","v":0},{"$f":"IF($D$4<>NA,BF303-'Calc|Option 1'!BF280,0)","v":0},{"$f":"IF($D$4<>NA,BG303-'Calc|Option 1'!BG280,0)","v":0},{"$f":"IF($D$4<>NA,BH303-'Calc|Option 1'!BH280,0)","v":0},{"$f":"IF($D$4<>NA,BI303-'Calc|Option 1'!BI280,0)","v":0},{"$f":"IF($D$4<>NA,BJ303-'Calc|Option 1'!BJ280,0)","v":0},{"$f":"IF($D$4<>NA,BK303-'Calc|Option 1'!BK280,0)","v":0},{"$f":"IF($D$4<>NA,BL303-'Calc|Option 1'!BL280,0)","v":0},{"$f":"IF($D$4<>NA,BM303-'Calc|Option 1'!BM280,0)","v":0},{"$f":"IF($D$4<>NA,BN303-'Calc|Option 1'!BN280,0)","v":0},{"$f":"IF($D$4<>NA,BO303-'Calc|Option 1'!BO280,0)","v":0},{"$f":"IF($D$4<>NA,BP303-'Calc|Option 1'!BP280,0)","v":0},{"$f":"IF($D$4<>NA,BQ303-'Calc|Option 1'!BQ280,0)","v":0},{"$f":"IF($D$4<>NA,BR303-'Calc|Option 1'!BR280,0)","v":0}]
[null,null,null,"Incremental forecast Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K315:BR315,$K$23:$BR$23)","v":0},{"$f":"IF($D$4<>NA,K304-'Calc|Option 1'!K281,0)","v":0},{"$f":"IF($D$4<>NA,L304-'Calc|Option 1'!L281,0)","v":0},{"$f":"IF($D$4<>NA,M304-'Calc|Option 1'!M281,0)","v":0},{"$f":"IF($D$4<>NA,N304-'Calc|Option 1'!N281,0)","v":0},{"$f":"IF($D$4<>NA,O304-'Calc|Option 1'!O281,0)","v":0},{"$f":"IF($D$4<>NA,P304-'Calc|Option 1'!P281,0)","v":0},{"$f":"IF($D$4<>NA,Q304-'Calc|Option 1'!Q281,0)","v":0},{"$f":"IF($D$4<>NA,R304-'Calc|Option 1'!R281,0)","v":0},{"$f":"IF($D$4<>NA,S304-'Calc|Option 1'!S281,0)","v":0},{"$f":"IF($D$4<>NA,T304-'Calc|Option 1'!T281,0)","v":0},{"$f":"IF($D$4<>NA,U304-'Calc|Option 1'!U281,0)","v":0},{"$f":"IF($D$4<>NA,V304-'Calc|Option 1'!V281,0)","v":0},{"$f":"IF($D$4<>NA,W304-'Calc|Option 1'!W281,0)","v":0},{"$f":"IF($D$4<>NA,X304-'Calc|Option 1'!X281,0)","v":0},{"$f":"IF($D$4<>NA,Y304-'Calc|Option 1'!Y281,0)","v":0},{"$f":"IF($D$4<>NA,Z304-'Calc|Option 1'!Z281,0)","v":0},{"$f":"IF($D$4<>NA,AA304-'Calc|Option 1'!AA281,0)","v":0},{"$f":"IF($D$4<>NA,AB304-'Calc|Option 1'!AB281,0)","v":0},{"$f":"IF($D$4<>NA,AC304-'Calc|Option 1'!AC281,0)","v":0},{"$f":"IF($D$4<>NA,AD304-'Calc|Option 1'!AD281,0)","v":0},{"$f":"IF($D$4<>NA,AE304-'Calc|Option 1'!AE281,0)","v":0},{"$f":"IF($D$4<>NA,AF304-'Calc|Option 1'!AF281,0)","v":0},{"$f":"IF($D$4<>NA,AG304-'Calc|Option 1'!AG281,0)","v":0},{"$f":"IF($D$4<>NA,AH304-'Calc|Option 1'!AH281,0)","v":0},{"$f":"IF($D$4<>NA,AI304-'Calc|Option 1'!AI281,0)","v":0},{"$f":"IF($D$4<>NA,AJ304-'Calc|Option 1'!AJ281,0)","v":0},{"$f":"IF($D$4<>NA,AK304-'Calc|Option 1'!AK281,0)","v":0},{"$f":"IF($D$4<>NA,AL304-'Calc|Option 1'!AL281,0)","v":0},{"$f":"IF($D$4<>NA,AM304-'Calc|Option 1'!AM281,0)","v":0},{"$f":"IF($D$4<>NA,AN304-'Calc|Option 1'!AN281,0)","v":0},{"$f":"IF($D$4<>NA,AO304-'Calc|Option 1'!AO281,0)","v":0},{"$f":"IF($D$4<>NA,AP304-'Calc|Option 1'!AP281,0)","v":0},{"$f":"IF($D$4<>NA,AQ304-'Calc|Option 1'!AQ281,0)","v":0},{"$f":"IF($D$4<>NA,AR304-'Calc|Option 1'!AR281,0)","v":0},{"$f":"IF($D$4<>NA,AS304-'Calc|Option 1'!AS281,0)","v":0},{"$f":"IF($D$4<>NA,AT304-'Calc|Option 1'!AT281,0)","v":0},{"$f":"IF($D$4<>NA,AU304-'Calc|Option 1'!AU281,0)","v":0},{"$f":"IF($D$4<>NA,AV304-'Calc|Option 1'!AV281,0)","v":0},{"$f":"IF($D$4<>NA,AW304-'Calc|Option 1'!AW281,0)","v":0},{"$f":"IF($D$4<>NA,AX304-'Calc|Option 1'!AX281,0)","v":0},{"$f":"IF($D$4<>NA,AY304-'Calc|Option 1'!AY281,0)","v":0},{"$f":"IF($D$4<>NA,AZ304-'Calc|Option 1'!AZ281,0)","v":0},{"$f":"IF($D$4<>NA,BA304-'Calc|Option 1'!BA281,0)","v":0},{"$f":"IF($D$4<>NA,BB304-'Calc|Option 1'!BB281,0)","v":0},{"$f":"IF($D$4<>NA,BC304-'Calc|Option 1'!BC281,0)","v":0},{"$f":"IF($D$4<>NA,BD304-'Calc|Option 1'!BD281,0)","v":0},{"$f":"IF($D$4<>NA,BE304-'Calc|Option 1'!BE281,0)","v":0},{"$f":"IF($D$4<>NA,BF304-'Calc|Option 1'!BF281,0)","v":0},{"$f":"IF($D$4<>NA,BG304-'Calc|Option 1'!BG281,0)","v":0},{"$f":"IF($D$4<>NA,BH304-'Calc|Option 1'!BH281,0)","v":0},{"$f":"IF($D$4<>NA,BI304-'Calc|Option 1'!BI281,0)","v":0},{"$f":"IF($D$4<>NA,BJ304-'Calc|Option 1'!BJ281,0)","v":0},{"$f":"IF($D$4<>NA,BK304-'Calc|Option 1'!BK281,0)","v":0},{"$f":"IF($D$4<>NA,BL304-'Calc|Option 1'!BL281,0)","v":0},{"$f":"IF($D$4<>NA,BM304-'Calc|Option 1'!BM281,0)","v":0},{"$f":"IF($D$4<>NA,BN304-'Calc|Option 1'!BN281,0)","v":0},{"$f":"IF($D$4<>NA,BO304-'Calc|Option 1'!BO281,0)","v":0},{"$f":"IF($D$4<>NA,BP304-'Calc|Option 1'!BP281,0)","v":0},{"$f":"IF($D$4<>NA,BQ304-'Calc|Option 1'!BQ281,0)","v":0},{"$f":"IF($D$4<>NA,BR304-'Calc|Option 1'!BR281,0)","v":0}]
[]
[null,null,null,"Net Incremental Economic Benefit Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J312:J315)","v":0},{"$f":"SUM(K312:K315)","v":0},{"$f":"SUM(L312:L315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J319","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K317:BR317)-J317,6)=0,0,1)","v":0}]
[]
[null,null,"Scenarios - JEN"]
[]
[null,null,null,"| Economic Benefits overestimate"]
[]
[null,null,null,"Summary of Cashflow - JEN","Source","Unit","Basis","Timing",null,"NPV",{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast incremental cost","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K327:BR327,$K$23:$BR$23)","v":0},{"$f":"SUM(K312:K314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ312:AQ314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast incremental Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUMPRODUCT(K328:BR328,$K$23:$BR$23)","v":0},{"$f":"K315*(1+Cust_Ben_over)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ315*(1+Cust_Ben_over)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Incremental Cashflow - JEN","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J327:J328)","v":0},{"$f":"SUM(K327:K328)","v":0},{"$f":"SUM(L327:L328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"J332","v":0},null,null,"Check - NPV",null,null,null,null,null,{"$f":"IF(ROUND(SUMPRODUCT($K$23:$BR$23,K330:BR330)-J330,6)=0,0,1)","v":0}]
[]
[null,"Calc | Summary"]
[]
[null,null,"Forecast Costs and Benefits"]
[]
[null,null,null,"Regulated | Forecast costs and benefits"]
[]
[null,null,null,{"$f":"C336&\" (Regulated)\"","v":"Forecast Costs and Benefits (Regulated)"},"Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,"Forecast opex (ongoing)","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K144+K301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ144+AQ301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast opex (one-off)","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K145+K302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ145+AQ302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast net capex","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K146+K303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ146+AQ303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Forecast Economic Benefits","Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,null,{"$f":"K147+K304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ147+AQ304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D340&\" (for presentation)\"","v":"Forecast Costs and Benefits (Regulated) (for presentation)"},"Source","Unit","Basis","Timing",null,null,{"$f":"K$10","v":"FY24"},{"$f":"L$10","v":"FY25"},"FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55","FY56","FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"D342","v":"Forecast opex (ongoing)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K342/(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ342/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D343","v":"Forecast opex (one-off)"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K343/(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ343/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D344","v":"Forecast net capex"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K344/(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ344/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"$D$346","v":"Forecast Economic Benefits"},"Above",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,{"$f":"K346/(1+K$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ346/(1+AQ$12)^CF_End_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"NPV (Regulated)"]
[]
[null,null,null,"NPV of Cashflow (Regulated)","Source","Unit","Basis","Timing",null,"NPV"]
[]
[null,null,null,"NPV of Incremental forecast opex (ongoing)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J155+J312","v":0}]
[null,null,null,"NPV of Incremental forecast opex (one-off)","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J156+J313","v":0}]
[null,null,null,"NPV of Incremental forecast net capex","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J157+J314","v":0}]
[null,null,null,"NPV of Incremental forecast Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J158+J315","v":0}]
[]
[null,null,null,"NPV of net incremental Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"SUM(J360:J363)","v":0}]
[]
[{"$f":"J367","v":0},null,null,"Check - total matches above",null,null,null,null,null,{"$f":"IF(ROUND(J160+J317-J365,6)=0,0,1)","v":0}]
[]
[null,null,"Scenarios - Summary"]
[]
[null,null,null,"| Economic Benefits overestimate"]
[]
[null,null,null,"NPV of Cashflow","Source","Unit","Basis","Timing",null,"NPV"]
[]
[null,null,null,"NPV Forecast incremental cost","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J170+J327","v":0}]
[null,null,null,"NPV Forecast incremental Economic Benefit","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"J171+J328","v":0}]
[]
[null,null,null,"NPV of Incremental Net Cashflow","Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"Start_of_year","v":"Start-year"},null,{"$f":"SUM(J375:J376)","v":0}]
[]
[{"$f":"J380","v":0},null,null,"Check - total matches above",null,null,null,null,null,{"$f":"IF(ROUND(J378-J173-J330,6)=0,0,1)","v":0}]
[]
[]
[null,"End"]

{"sheet":"Output|Options Summary (Annual)","index":9,"n_rows":187,"n_cols":72,"rows_kept":187,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"Model_Name","v":"Costs and Benefits Analysis Model"},null,null,null,null,"Section Check:",{"$f":"IF(COUNTA($A$7:$A$187)=COUNTIF($A$7:$A$187,0),\"Ok\",\"Check\")","v":"Ok"},null,"Overall Check:",{"$f":"Overall_Check","v":"Ok"},null,"Legend:","Input","Internal","Select","Calculation"]
[null,null,null,{"$f":"RIGHT(CELL(\"filename\",D1),LEN(CELL(\"filename\",D1))-FIND(\"]\",CELL(\"filename\",D1)))","v":"Output|Options Summary (Annual)"}]
[null,null,null,null,"Source","Unit","Basis","Timing",null,"NPV",null,"Year",{"$f":"Start_Year","v":2024},{"$f":"M3+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AS3+1","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Output | Economic Benefits Analysis"]
[]
[null,null,"Economic Benefit NPV"]
[]
[null,null,null,"Net Economic Benefits","Source","Unit","Basis","Timing",null,"NPV",null,"Total",{"$f":"\"FY\"&RIGHT(M$3,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AS$3,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[{"$f":"IF(ROUND(J13-(J71-J25),5)=0,0,1)","v":0},null,null,{"$f":"'Input|Costs&Benefits'!D27","v":"Option 1 - Status Quo"},"Calc|Option 1",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,0,null,{"$f":"SUM(M13:BT13)","v":0},{"$f":"M71-M25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS71-AS25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ROUND(J14-(J72-J26),5)=0,0,1)","v":0},null,null,{"$f":"'Input|Costs&Benefits'!D28","v":"Option 2 - Undertake minor capital works on ferrous mains"},"Calc|Option 2","$000","Nominal","End-year",null,{"$f":"'Calc|Option 2'!J$365","v":2247.9583757734072},null,7168.4286131792278,{"$f":"M72-M26","v":-148.16408775434041},-146.60901038697065,-154.6944069750291,-157.83314175372749,-149.80091363291518,-64.937696254805971,-35.050814731175194,-3.8682965492586874,28.770254300961483,62.677991208273227,115.70210239228064,131.53981762632228,170.88574424918917,211.56098228588874,253.75966762461118,297.81106161634102,343.78142551539253,391.88913864351463,442.67722212237419,495.79233388537796,547.77016043232641,598.76691843847425,655.2395442061927,720.12345845521099,790.21266717349511,855.00907112019945,912.50040422288271,2.9170156981420519,0,0,0,0,{"$f":"AS72-AS26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Option_3=NA,0,IF(ROUND(J15-(J73-J27),5)=0,0,1))","v":0},null,null,{"$f":"'Input|Costs&Benefits'!D29","v":"Option 3 - Replace cast irons mains with plastic mains and maintain network pressure of 7kpa"},"Calc|Option 3","$000","Nominal","End-year",null,{"$f":"IF(Option_3=NA,NA,'Calc|Option 3'!J$365)","v":27219.941405224232},null,70110.885452567556,{"$f":"M73-M27","v":68.271689299161409},-75.395160021863745,-2151.1162749514915,-5253.8457487758415,1396.3347156067557,1546.0001232218681,1664.3792245088086,1782.1390337142348,1910.3397015757055,2049.329342349296,2211.6377416382729,2362.7769136901275,2526.9653316110771,2697.4550448528116,2881.0979452264032,3072.2362552309887,3277.9448856924637,3499.1533457206174,3737.1470974702206,3985.0097475899174,4254.5863579979077,4539.7187419801103,4847.7412054754896,5182.5080806631813,5550.0825814509262,5933.0922875654251,6348.0386849240167,267.25655726096755,0,0,0,0,{"$f":"AS73-AS27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Option_4=NA,0,IF(ROUND(J16-(J74-J28),5)=0,0,1))","v":0},null,null,{"$f":"'Input|Costs&Benefits'!D30","v":"Option 4 - Rehabilitate all ferrous mains and increase network pressure to 210kPa"},"Calc|Option 4","$000","Nominal","End-year",null,{"$f":"IF(Option_4=NA,NA,'Calc|Option 4'!J$365)","v":21009.374567621348},null,62821.738048646228,{"$f":"M74-M28","v":68.271689299161409},-207.30416002186377,{"$f":"O74-O28","v":-4221.9437222744336},-10340.256705374224,1396.3347156067557,1546.0001232218681,1664.3792245088086,1782.1390337142348,1910.3397015757055,2049.329342349296,2211.6377416382729,2362.7769136901275,2526.9653316110771,2697.4550448528116,2881.0979452264032,3072.2362552309887,3277.9448856924637,3499.1533457206174,3737.1470974702206,3985.0097475899174,4254.5863579979077,4539.7187419801103,4847.7412054754896,5182.5080806631813,5550.0825814509262,5933.0922875654251,6348.0386849240167,267.25655726096755,0,0,0,0,{"$f":"AS74-AS28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Option_5=NA,0,IF(ROUND(J17-(J75-J29),5)=0,0,1))","v":0},null,null,{"$f":"'Input|Costs&Benefits'!D31","v":"Option 5 - Rehabilitate all the mains in the network and increase network pressure to 210kPa"},"Calc|Option 5","$000","Nominal","End-year",null,{"$f":"IF(Option_5=NA,NA,'Calc|Option 5'!J$365)","v":-47846.65727846761},null,-14817.787575081027,{"$f":"M75-M29","v":68.271689299161409},-31065.960160021863,-30865.201311173223,-30477.868740202721,1396.3347156067557,1546.0001232218681,1664.3792245088086,1782.1390337142348,1910.3397015757055,2049.329342349296,2211.6377416382729,2362.7769136901275,2526.9653316110771,2697.4550448528116,2881.0979452264032,3072.2362552309887,3277.9448856924637,3499.1533457206174,3737.1470974702206,3985.0097475899174,4254.5863579979077,4539.7187419801103,4847.7412054754896,5182.5080806631813,5550.0825814509262,5933.0922875654251,6348.0386849240167,267.25655726096755,0,0,0,0,{"$f":"AS75-AS29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Option_6=NA,0,IF(ROUND(J18-(J76-J30),5)=0,0,1))","v":0},null,null,{"$f":"'Input|Costs&Benefits'!D32","v":"Option 6 - Deferral of project"},"Calc|Option 6","$000","Nominal","End-year",null,{"$f":"IF(Option_6=NA,NA,'Calc|Option 6'!J$365)","v":23121.038274289444},null,62467.424100306256,{"$f":"M76-M30","v":68.271689299161409},70.319839978136258,72.077835977589643,73.879781877029373,75.726776423955087,139.71590250219711,-2.50619993524802,-2068.876368759587,-5030.5641960001567,2042.432321693575,2204.5682954661588,2355.5307313637109,2519.5379947265001,2689.8420245461202,2873.2945994120446,3064.2378257712712,3269.7464954962534,3490.7499957695013,3728.5336637703267,3976.180978047526,4245.5368692169568,4530.4430159796357,4838.2335863250028,5172.7627710339329,5540.0936390809466,5922.8536216361963,6337.5440523465559,267.25655726096755,0,0,0,0,{"$f":"AS76-AS30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Option_7=NA,0,IF(ROUND(J19-(J77-J31),5)=0,0,1))","v":0},null,null,{"$f":"'Input|Costs&Benefits'!D33","v":"n/a - [Insert short option description]"},"Calc|Option 5","$000","Nominal","End-year",null,{"$f":"IF(Option_7=NA,NA,'Calc|Option 7'!J$365)","v":"n/a"},null,0,{"$f":"M77-M31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS77-AS31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Incremental Costs"]
[]
[null,null,null,"Total Incremental Costs","Source","Unit","Basis","Timing",null,"NPV",null,"Total",{"$f":"\"FY\"&RIGHT(M$3,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AS$3,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"$D$13","v":"Option 1 - Status Quo"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,{"$f":"SUM(J37,J47,J57)","v":0},null,{"$f":"SUM(M25:BT25)","v":0},{"$f":"SUM(M37,M47,M57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS37,AS47,AS57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$14","v":"Option 2 - Undertake minor capital works on ferrous mains"},"Calculated","$000","Nominal","Mid-year",null,-374.12772695537296,null,-3252.2172740118785,{"$f":"SUM(M38,M48,M58)","v":200},200.00000000000003,209.42017132838419,213.92705021591644,207.29716980665887,185.96731550053639,159.10617445804883,131.0250402693041,101.56540801208507,70.916062662599415,38.795771665631719,5.1501435796517399,-30.778534013065837,-67.951091793862361,-106.55952987028419,-146.93092041815592,-189.12928078725281,-233.37069029717148,-280.19581256737251,-329.24888909150127,-377.06312951860286,-423.79221175190764,-475.89046985246205,-536.29065724263705,-601.78404593060691,-661.86973434623906,-714.5325840295734,200,0,0,0,0,{"$f":"SUM(AS38,AS48,AS58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$15","v":"Option 3 - Replace cast irons mains with plastic mains and maintain network pressure of 7kpa"},"Calculated","$000","Nominal","Mid-year",null,-10678.851491587608,null,-30403.265455973229,{"$f":"SUM(M39,M49,M59)","v":0},145.715,2229.188251082428,5433.7830624588078,-928.94225405490215,-975.2744406834064,-1027.833913991351,-1082.3522060499349,-1138.991306558622,-1197.6033063941259,-1258.4928034326051,-1321.7385092037557,-1388.1019227163376,-1456.6114591002981,-1527.4439211210286,-1600.9741132959048,-1677.3170312227223,-1756.6961544413105,-1839.6817455258549,-1925.9739338720074,-2012.1181808156477,-2098.3267713014197,-2191.0572450564914,-2293.3016021006961,-2401.8926086255206,-2506.4077391449218,-2604.8186008056045,0,0,0,0,0,{"$f":"SUM(AS39,AS49,AS59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$16","v":"Option 4 - Rehabilitate all ferrous mains and increase network pressure to 210kPa"},"Calculated","$000","Nominal","Mid-year",null,-4467.3542200953307,null,-23112.995799719731,{"$f":"SUM(M40,M50,M60)","v":0},277.62400000000002,4300.0276435975647,10521.304326197171,-928.94225405490215,-975.2744406834064,-1027.833913991351,-1082.3522060499349,-1138.991306558622,-1197.6033063941259,-1258.4928034326051,-1321.7385092037557,-1388.1019227163376,-1456.6114591002981,-1527.4439211210286,-1600.9741132959048,-1677.3170312227223,-1756.6961544413105,-1839.6817455258549,-1925.9739338720074,-2012.1181808156477,-2098.3267713014197,-2191.0572450564914,-2293.3016021006961,-2401.8926086255206,-2506.4077391449218,-2604.8186008056045,0,0,0,0,0,{"$f":"SUM(AS40,AS50,AS60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$17","v":"Option 5 - Rehabilitate all the mains in the network and increase network pressure to 210kPa"},"Calculated","$000","Nominal","Mid-year",null,64589.295766525669,null,54763.553001399116,{"$f":"SUM(M41,M51,M61)","v":0},31136.28,31048.21295243546,30791.01181847812,-928.94225405490215,-975.2744406834064,-1027.833913991351,-1082.3522060499349,-1138.991306558622,-1197.6033063941259,-1258.4928034326051,-1321.7385092037557,-1388.1019227163376,-1456.6114591002981,-1527.4439211210286,-1600.9741132959048,-1677.3170312227223,-1756.6961544413105,-1839.6817455258549,-1925.9739338720074,-2012.1181808156477,-2098.3267713014197,-2191.0572450564914,-2293.3016021006961,-2401.8926086255206,-2506.4077391449218,-2604.8186008056045,0,0,0,0,0,{"$f":"SUM(AS41,AS51,AS61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$18","v":"Option 6 - Deferral of project"},"Calculated","$000","Nominal","Mid-year",null,-8320.9255847507338,null,-25168.315132988981,{"$f":"SUM(M42,M52,M62)","v":0},0,0,0,0,0,145.715,2225.6255218221777,5364.5028839180586,-1190.7062857384051,-1251.4233572604912,-1314.4923268773391,-1380.6745858317606,-1448.9984387936065,-1519.6405753066697,-1592.975683836187,-1669.1186410265116,-1748.2928044901944,-1831.068311825961,-1917.1451643296161,-2003.0686920346968,-2089.0510453009451,-2181.5496259060046,-2283.5562924714473,-2391.9036662555404,-2496.1690732156926,-2594.3239682281442,0,0,0,0,0,{"$f":"SUM(AS42,AS52,AS62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$19","v":"n/a - [Insert short option description]"},"Calculated","$000","Nominal","Mid-year",null,0,null,0,{"$f":"SUM(M43,M53,M63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS43,AS53,AS63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Check - total",null,null,null,null,null,{"$f":"IF(ROUND(SUM(J25:J31)-SUM(J37:J43,J47:J53,J57:J63),5)=0,0,1)","v":0},null,{"$f":"IF(ROUND(SUM(L25:L31)-SUM(L37:L43,L47:L53,L57:L63),5)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(SUM(AR25:AR31)-SUM(AR37:AR43,AR47:AR53,AR57:AR63),5)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Incremental Net Capex","Source","Unit","Basis","Timing",null,"NPV",null,"Total",{"$f":"\"FY\"&RIGHT(M$3,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AS$3,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"$D$13","v":"Option 1 - Status Quo"},"Calc|Option 1",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,0,null,{"$f":"SUM(M37:BT37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$14","v":"Option 2 - Undertake minor capital works on ferrous mains"},"Calc|Option 2","$000","Nominal","Mid-year",null,{"$f":"-'Calc|Option 2'!$J$362","v":3074.4609240669765},null,5600,{"$f":"M146-M$145","v":200},200.00000000000003,200,200,200,199.99999999999997,200,200,200,200,200,200,200,200,200.00000000000003,199.99999999999997,200,199.99999999999997,200,200.00000000000003,200,200,200,200,200,200,200,200,0,0,0,0,{"$f":"AS146-AS$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$15","v":"Option 3 - Replace cast irons mains with plastic mains and maintain network pressure of 7kpa"},"Calc|Option 3","$000","Nominal","Mid-year",null,{"$f":"-'Calc|Option 3'!$J$362","v":6890.8997022121175},null,8090.2610000000004,{"$f":"M147-M$145*(Option_3<>NA)","v":0},145.715,2245.049,5699.4970000000003,0,{"$f":"R147-R$145*(Option_3<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS147-AS$145*(Option_3<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$16","v":"Option 4 - Rehabilitate all ferrous mains and increase network pressure to 210kPa"},"Calc|Option 4","$000","Nominal","Mid-year",null,{"$f":"-'Calc|Option 4'!$J$362","v":13104.758496550767},null,15383.343999999999,{"$f":"M148-M$145*(Option_4<>NA)","v":0},277.62400000000002,4315.92,10789.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS148-AS$145*(Option_4<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$17","v":"Option 5 - Rehabilitate all the mains in the network and increase network pressure to 210kPa"},"Calc|Option 5","$000","Nominal","Mid-year",null,{"$f":"-'Calc|Option 5'!$J$362","v":82289.297917658987},null,93408.84,{"$f":"M149-M$145*(Option_5<>NA)","v":0},31136.28,31136.28,31136.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS149-AS$145*(Option_5<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$18","v":"Option 6 - Deferral of project"},"Calc|Option 6","$000","Nominal","Mid-year",null,{"$f":"-'Calc|Option 6'!$J$362","v":5440.115784955341},null,8090.2610000000004,{"$f":"M150-M$145*(Option_6<>NA)","v":0},0,0,0,0,0,145.715,2245.049,5699.4970000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS150-AS$145*(Option_6<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$19","v":"n/a - [Insert short option description]"},"Calc|Option 7","$000","Nominal","Mid-year",null,{"$f":"-'Calc|Option 7'!$J$362","v":0},null,0,{"$f":"M151-M$145*(Option_7<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS151-AS$145*(Option_7<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Incremental Opex - Ongoing","Source","Unit","Basis","Timing",null,"NPV",null,"Total",{"$f":"\"FY\"&RIGHT(M$3,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AS$3,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"$D$13","v":"Option 1 - Status Quo"},"Calc|Option 1",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,0,null,{"$f":"SUM(M47:BT47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$14","v":"Option 2 - Undertake minor capital works on ferrous mains"},"Calc|Option 2","$000","Nominal","Mid-year",null,{"$f":"-'Calc|Option 2'!$J$360","v":-3448.5886510223495},null,-8852.2172740118785,{"$f":"M156-M$155","v":0},0,9.4201713283841855,13.927050215916438,7.2971698066588715,-14.032684499463585,-40.893825541951173,-68.9749597306959,-98.434591987914928,-129.08393733740058,-161.20422833436828,-194.84985642034826,-230.77853401306584,-267.95109179386236,-306.55952987028422,-346.93092041815589,-389.12928078725281,-433.37069029717145,-480.19581256737251,-529.24888909150127,-577.06312951860286,-623.79221175190764,-675.89046985246205,-736.29065724263705,-801.78404593060691,-861.86973434623906,-914.5325840295734,0,0,0,0,0,{"$f":"AS156-AS$155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$15","v":"Option 3 - Replace cast irons mains with plastic mains and maintain network pressure of 7kpa"},"Calc|Option 3","$000","Nominal","Mid-year",null,{"$f":"-'Calc|Option 3'!$J$360","v":-17569.751193799726},null,-38493.526455973239,{"$f":"M157-M$155*(Option_3<>NA)","v":0},0,{"$f":"O157-O$155*(Option_3<>NA)","v":-15.860748917572209},-265.71393754119242,-928.94225405490215,-975.2744406834064,-1027.833913991351,-1082.3522060499349,-1138.991306558622,-1197.6033063941259,-1258.4928034326051,-1321.7385092037557,-1388.1019227163376,-1456.6114591002981,-1527.4439211210286,-1600.9741132959048,-1677.3170312227223,-1756.6961544413105,-1839.6817455258549,-1925.9739338720074,-2012.1181808156477,-2098.3267713014197,-2191.0572450564914,-2293.3016021006961,-2401.8926086255206,-2506.4077391449218,-2604.8186008056045,0,0,0,0,0,{"$f":"AS157-AS$155*(Option_3<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$16","v":"Option 4 - Rehabilitate all ferrous mains and increase network pressure to 210kPa"},"Calc|Option 4","$000","Nominal","Mid-year",null,{"$f":"-'Calc|Option 4'!$J$360","v":-17572.112716646097},null,-38496.339799719739,{"$f":"M158-M$155*(Option_4<>NA)","v":0},0,-15.892356402435325,-268.49567380282804,-928.94225405490215,-975.2744406834064,-1027.833913991351,-1082.3522060499349,-1138.991306558622,-1197.6033063941259,-1258.4928034326051,-1321.7385092037557,-1388.1019227163376,-1456.6114591002981,-1527.4439211210286,-1600.9741132959048,-1677.3170312227223,-1756.6961544413105,-1839.6817455258549,-1925.9739338720074,-2012.1181808156477,-2098.3267713014197,-2191.0572450564914,-2293.3016021006961,-2401.8926086255206,-2506.4077391449218,-2604.8186008056045,0,0,0,0,0,{"$f":"AS158-AS$155*(Option_4<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$17","v":"Option 5 - Rehabilitate all the mains in the network and increase network pressure to 210kPa"},"Calc|Option 5","$000","Nominal","Mid-year",null,{"$f":"-'Calc|Option 5'!$J$360","v":-17700.002151133322},null,-38645.286998600888,{"$f":"M159-M$155*(Option_5<>NA)","v":0},0,-88.067047564538711,-345.26818152188014,-928.94225405490215,-975.2744406834064,-1027.833913991351,-1082.3522060499349,-1138.991306558622,-1197.6033063941259,-1258.4928034326051,-1321.7385092037557,-1388.1019227163376,-1456.6114591002981,-1527.4439211210286,-1600.9741132959048,-1677.3170312227223,-1756.6961544413105,-1839.6817455258549,-1925.9739338720074,-2012.1181808156477,-2098.3267713014197,-2191.0572450564914,-2293.3016021006961,-2401.8926086255206,-2506.4077391449218,-2604.8186008056045,0,0,0,0,0,{"$f":"AS159-AS$155*(Option_5<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$18","v":"Option 6 - Deferral of project"},"Calc|Option 6","$000","Nominal","Mid-year",null,{"$f":"-'Calc|Option 6'!$J$360","v":-13761.041369706074},null,-33258.576132988972,{"$f":"M160-M$155*(Option_6<>NA)","v":0},0,0,0,0,{"$f":"R160-R$155*(Option_6<>NA)","v":0},0,-19.423478177822517,-334.9941160819418,-1190.7062857384051,-1251.4233572604912,-1314.4923268773391,-1380.6745858317606,-1448.9984387936065,-1519.6405753066697,-1592.975683836187,-1669.1186410265116,-1748.2928044901944,-1831.068311825961,-1917.1451643296161,-2003.0686920346968,-2089.0510453009451,-2181.5496259060046,-2283.5562924714473,-2391.9036662555404,-2496.1690732156926,-2594.3239682281442,0,0,0,0,0,{"$f":"AS160-AS$155*(Option_6<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$19","v":"n/a - [Insert short option description]"},"Calc|Option 7","$000","Nominal","Mid-year",null,{"$f":"-'Calc|Option 7'!$J$360","v":0},null,0,{"$f":"M161-M$155*(Option_7<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS161-AS$155*(Option_7<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Incremental Opex - One-off","Source","Unit","Basis","Timing",null,"NPV",null,"Total",{"$f":"\"FY\"&RIGHT(M$3,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AS$3,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"$D$13","v":"Option 1 - Status Quo"},"Calc|Option 1",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,0,null,{"$f":"SUM(M57:BT57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$14","v":"Option 2 - Undertake minor capital works on ferrous mains"},"Calc|Option 2","$000","Nominal","Mid-year",null,{"$f":"-'Calc|Option 2'!$J$361","v":0},null,0,{"$f":"M166-M$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS166-AS$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$15","v":"Option 3 - Replace cast irons mains with plastic mains and maintain network pressure of 7kpa"},"Calc|Option 3","$000","Nominal","Mid-year",null,{"$f":"-'Calc|Option 3'!$J$361","v":0},null,0,{"$f":"M167-M$165*(Option_3<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS167-AS$165*(Option_3<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$16","v":"Option 4 - Rehabilitate all ferrous mains and increase network pressure to 210kPa"},"Calc|Option 4","$000","Nominal","Mid-year",null,{"$f":"-'Calc|Option 4'!$J$361","v":0},null,0,{"$f":"M168-M$165*(Option_4<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS168-AS$165*(Option_4<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$17","v":"Option 5 - Rehabilitate all the mains in the network and increase network pressure to 210kPa"},"Calc|Option 5","$000","Nominal","Mid-year",null,{"$f":"-'Calc|Option 5'!$J$361","v":0},null,0,{"$f":"M169-M$165*(Option_5<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS169-AS$165*(Option_5<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$18","v":"Option 6 - Deferral of project"},"Calc|Option 6","$000","Nominal","Mid-year",null,{"$f":"-'Calc|Option 6'!$J$361","v":0},null,0,{"$f":"M170-M$165*(Option_6<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS170-AS$165*(Option_6<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$19","v":"n/a - [Insert short option description]"},"Calc|Option 7","$000","Nominal","Mid-year",null,{"$f":"-'Calc|Option 7'!$J$361","v":0},null,0,{"$f":"M171-M$165*(Option_7<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS171-AS$165*(Option_7<>NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Incremental Economic Benefits"]
[]
[null,null,null,"Total Economic Benefits","Source","Unit","Basis","Timing",null,"NPV",null,"Total",{"$f":"\"FY\"&RIGHT(M$3,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AS$3,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[{"$f":"IF(ROUND(L69-SUM('Calc|Option 1'!K$97:BR$97)-SUM('Calc|Option 1'!K$225:BR$225),5)=0,0,1)","v":0},null,null,{"$f":"\"Base case - \"&D71","v":"Base case - Option 1 - Status Quo"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J83,J95,J107,J119)","v":-17584.97341023375},null,{"$f":"SUM(M69:BT69)","v":-40897.645329920444},{"$f":"SUM(M83,M95,M107,M119)","v":-340.16629962840068},{"$f":"SUM(N83,N95,N107,N119)","v":-373.50991375453822},-405.21238638194211,-433.13398067338181,-467.7845192947243,-571.15712375971918,-637.03914085825113,-700.34037902325667,-771.96990617769302,-852.42423998094364,-953.92322173900413,-1041.9002740798389,-1139.8186961432548,-1241.8963373560509,-1354.8149657189294,-1472.5359577068227,-1602.0261924715956,-1743.9924032872111,-1899.1505025416395,-2060.8773411561669,-2244.4878313631511,-2443.6051213082651,-2659.1068514163881,-2891.8562135256334,-3151.0928914352044,-3429.8600298116376,-3746.7060520658329,-267.25655726096755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"$D$13","v":"Option 1 - Status Quo"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"SUM(J85,J97,J109,J121)","v":0},null,{"$f":"SUM(M71:BT71)","v":0},{"$f":"SUM(M85,M97,M109,M121)","v":0},{"$f":"SUM(N85,N97,N109,N121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ROUND(L72-SUM('Calc|Option 2'!K$158:BR$158)-SUM('Calc|Option 2'!K$315:BR$315),5)=0,0,1)","v":0},null,null,{"$f":"$D$14","v":"Option 2 - Undertake minor capital works on ferrous mains"},"Calculated","$000","Nominal","End-year",null,{"$f":"SUM(J86,J98,J110,J122)","v":1873.8306488180347},null,3916.2113391673497,{"$f":"SUM(M86,M98,M110,M122)","v":51.835912245659586},53.390989613029376,54.725764353355103,56.093908462188963,57.496256173743674,121.02961924573042,124.05535972687363,127.15674372004541,130.33566231304656,133.59405387087264,154.49787405791236,136.68996120597402,140.10721023612334,143.60989049202638,147.20013775432699,150.8801411981851,154.65214472813972,158.51844834634315,162.48140955500168,166.54344479387669,170.70703091372354,174.97470668656661,179.34907435373071,183.83280121257394,188.42862124288823,193.13933677396037,197.96782019330936,202.91701569814205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ROUND(L73-SUM('Calc|Option 3'!K$158:BR$158)-SUM('Calc|Option 3'!K$315:BR$315),5)=0,0,1)","v":0},null,null,{"$f":"$D$15","v":"Option 3 - Replace cast irons mains with plastic mains and maintain network pressure of 7kpa"},"Calculated","$000","Nominal","End-year",null,16541.089913636628,null,39707.619996594331,{"$f":"SUM(M87,M99,M111,M123)","v":68.271689299161409},70.319839978136258,78.071976130936719,179.93731368296636,467.39246155185356,570.72568253846168,636.54531051745766,699.78682766429984,771.34839501708336,851.72603595516989,953.14493820566781,1041.0384044863717,1138.8634088947397,1240.8435857525137,1353.6540241053747,1471.2621419350842,1600.6278544697416,1742.4571912793069,1897.4653519443655,2059.0358137179101,2242.4681771822598,2441.3919706786905,2656.6839604189986,2889.2064785624852,3148.1899728254061,3426.6845484205037,3743.2200841184117,267.25655726096755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ROUND(L74-SUM('Calc|Option 4'!K$158:BR$158)-SUM('Calc|Option 4'!K$315:BR$315),5)=0,0,1)","v":0},null,null,{"$f":"$D$16","v":"Option 4 - Rehabilitate all ferrous mains and increase network pressure to 210kPa"},"Calculated","$000","Nominal","End-year",null,16542.02034752602,null,39708.742248926501,{"$f":"SUM(M88,M100,M112,M124)","v":68.271689299161409},70.319839978136258,78.083921323130937,181.04762082294627,467.39246155185356,570.72568253846168,636.54531051745766,699.78682766429984,771.34839501708336,851.72603595516989,953.14493820566781,1041.0384044863717,1138.8634088947397,1240.8435857525137,1353.6540241053747,1471.2621419350842,1600.6278544697416,1742.4571912793069,1897.4653519443655,2059.0358137179101,2242.4681771822598,2441.3919706786905,2656.6839604189986,2889.2064785624852,3148.1899728254061,3426.6845484205037,3743.2200841184117,267.25655726096755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ROUND(L75-SUM('Calc|Option 5'!K$158:BR$158)-SUM('Calc|Option 5'!K$315:BR$315),5)=0,0,1)","v":0},null,null,{"$f":"$D$17","v":"Option 5 - Rehabilitate all the mains in the network and increase network pressure to 210kPa"},"Calculated","$000","Nominal","End-year",null,16742.638488058063,null,39945.765426318067,{"$f":"SUM(M89,M101,M113,M125)","v":68.271689299161409},70.319839978136258,183.01164126223901,313.14307827540011,467.39246155185356,570.72568253846168,636.54531051745766,699.78682766429984,771.34839501708336,851.72603595516989,953.14493820566781,1041.0384044863717,1138.8634088947397,1240.8435857525137,1353.6540241053747,1471.2621419350842,1600.6278544697416,1742.4571912793069,1897.4653519443655,2059.0358137179101,2242.4681771822598,2441.3919706786905,2656.6839604189986,2889.2064785624852,3148.1899728254061,3426.6845484205037,3743.2200841184117,267.25655726096755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ROUND(L76-SUM('Calc|Option 6'!K$158:BR$158)-SUM('Calc|Option 6'!K$315:BR$315),5)=0,0,1)","v":0},null,null,{"$f":"$D$18","v":"Option 6 - Deferral of project"},"Calculated","$000","Nominal","End-year",null,14800.112689538713,null,37299.108967317283,{"$f":"SUM(M90,M102,M114,M126)","v":68.271689299161409},70.319839978136258,72.077835977589643,73.879781877029373,75.726776423955087,139.71590250219711,143.20880006475198,156.74915306259078,333.9386879179018,851.72603595516989,953.14493820566781,1041.0384044863717,1138.8634088947397,1240.8435857525137,1353.6540241053747,1471.2621419350842,1600.6278544697416,1742.4571912793069,1897.4653519443655,2059.0358137179101,2242.4681771822598,2441.3919706786905,2656.6839604189986,2889.2064785624852,3148.1899728254061,3426.6845484205037,3743.2200841184117,267.25655726096755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ROUND(L77-SUM('Calc|Option 7'!K$158:BR$158)-SUM('Calc|Option 7'!K$315:BR$315),5)=0,0,1)","v":0},null,null,{"$f":"$D$19","v":"n/a - [Insert short option description]"},"Calculated","$000","Nominal","End-year",null,0,null,0,{"$f":"SUM(M91,M103,M115,M127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(SUM(J79:BT79)=0,0,1)","v":0},null,null,"Check - consistency with calcs",null,null,null,null,null,{"$f":"IF(ROUND(SUM(J71:J77)-SUM('Calc|Option 2'!$J$363,'Calc|Option 3'!$J$363,'Calc|Option 4'!$J$363,'Calc|Option 5'!$J$363,'Calc|Option 6'!$J$363,'Calc|Option 7'!$J$363),5)=0,0,1)","v":0},null,null,{"$f":"IF(ROUND(SUM(M71:M77)-SUM('Calc|Option 2'!K$158,'Calc|Option 2'!K$315,'Calc|Option 3'!K$158,'Calc|Option 3'!K$315,'Calc|Option 4'!K$158,'Calc|Option 4'!K$315,'Calc|Option 5'!K$158,'Calc|Option 5'!K$315,'Calc|Option 6'!K$158,'Calc|Option 6'!K$315,'Calc|Option 7'!K$158,'Calc|Option 7'!K$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(N71:N77)-SUM('Calc|Option 2'!L$158,'Calc|Option 2'!L$315,'Calc|Option 3'!L$158,'Calc|Option 3'!L$315,'Calc|Option 4'!L$158,'Calc|Option 4'!L$315,'Calc|Option 5'!L$158,'Calc|Option 5'!L$315,'Calc|Option 6'!L$158,'Calc|Option 6'!L$315,'Calc|Option 7'!L$158,'Calc|Option 7'!L$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(O71:O77)-SUM('Calc|Option 2'!M$158,'Calc|Option 2'!M$315,'Calc|Option 3'!M$158,'Calc|Option 3'!M$315,'Calc|Option 4'!M$158,'Calc|Option 4'!M$315,'Calc|Option 5'!M$158,'Calc|Option 5'!M$315,'Calc|Option 6'!M$158,'Calc|Option 6'!M$315,'Calc|Option 7'!M$158,'Calc|Option 7'!M$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(P71:P77)-SUM('Calc|Option 2'!N$158,'Calc|Option 2'!N$315,'Calc|Option 3'!N$158,'Calc|Option 3'!N$315,'Calc|Option 4'!N$158,'Calc|Option 4'!N$315,'Calc|Option 5'!N$158,'Calc|Option 5'!N$315,'Calc|Option 6'!N$158,'Calc|Option 6'!N$315,'Calc|Option 7'!N$158,'Calc|Option 7'!N$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(Q71:Q77)-SUM('Calc|Option 2'!O$158,'Calc|Option 2'!O$315,'Calc|Option 3'!O$158,'Calc|Option 3'!O$315,'Calc|Option 4'!O$158,'Calc|Option 4'!O$315,'Calc|Option 5'!O$158,'Calc|Option 5'!O$315,'Calc|Option 6'!O$158,'Calc|Option 6'!O$315,'Calc|Option 7'!O$158,'Calc|Option 7'!O$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(R71:R77)-SUM('Calc|Option 2'!P$158,'Calc|Option 2'!P$315,'Calc|Option 3'!P$158,'Calc|Option 3'!P$315,'Calc|Option 4'!P$158,'Calc|Option 4'!P$315,'Calc|Option 5'!P$158,'Calc|Option 5'!P$315,'Calc|Option 6'!P$158,'Calc|Option 6'!P$315,'Calc|Option 7'!P$158,'Calc|Option 7'!P$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(S71:S77)-SUM('Calc|Option 2'!Q$158,'Calc|Option 2'!Q$315,'Calc|Option 3'!Q$158,'Calc|Option 3'!Q$315,'Calc|Option 4'!Q$158,'Calc|Option 4'!Q$315,'Calc|Option 5'!Q$158,'Calc|Option 5'!Q$315,'Calc|Option 6'!Q$158,'Calc|Option 6'!Q$315,'Calc|Option 7'!Q$158,'Calc|Option 7'!Q$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(T71:T77)-SUM('Calc|Option 2'!R$158,'Calc|Option 2'!R$315,'Calc|Option 3'!R$158,'Calc|Option 3'!R$315,'Calc|Option 4'!R$158,'Calc|Option 4'!R$315,'Calc|Option 5'!R$158,'Calc|Option 5'!R$315,'Calc|Option 6'!R$158,'Calc|Option 6'!R$315,'Calc|Option 7'!R$158,'Calc|Option 7'!R$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(U71:U77)-SUM('Calc|Option 2'!S$158,'Calc|Option 2'!S$315,'Calc|Option 3'!S$158,'Calc|Option 3'!S$315,'Calc|Option 4'!S$158,'Calc|Option 4'!S$315,'Calc|Option 5'!S$158,'Calc|Option 5'!S$315,'Calc|Option 6'!S$158,'Calc|Option 6'!S$315,'Calc|Option 7'!S$158,'Calc|Option 7'!S$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(V71:V77)-SUM('Calc|Option 2'!T$158,'Calc|Option 2'!T$315,'Calc|Option 3'!T$158,'Calc|Option 3'!T$315,'Calc|Option 4'!T$158,'Calc|Option 4'!T$315,'Calc|Option 5'!T$158,'Calc|Option 5'!T$315,'Calc|Option 6'!T$158,'Calc|Option 6'!T$315,'Calc|Option 7'!T$158,'Calc|Option 7'!T$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(W71:W77)-SUM('Calc|Option 2'!U$158,'Calc|Option 2'!U$315,'Calc|Option 3'!U$158,'Calc|Option 3'!U$315,'Calc|Option 4'!U$158,'Calc|Option 4'!U$315,'Calc|Option 5'!U$158,'Calc|Option 5'!U$315,'Calc|Option 6'!U$158,'Calc|Option 6'!U$315,'Calc|Option 7'!U$158,'Calc|Option 7'!U$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(X71:X77)-SUM('Calc|Option 2'!V$158,'Calc|Option 2'!V$315,'Calc|Option 3'!V$158,'Calc|Option 3'!V$315,'Calc|Option 4'!V$158,'Calc|Option 4'!V$315,'Calc|Option 5'!V$158,'Calc|Option 5'!V$315,'Calc|Option 6'!V$158,'Calc|Option 6'!V$315,'Calc|Option 7'!V$158,'Calc|Option 7'!V$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(Y71:Y77)-SUM('Calc|Option 2'!W$158,'Calc|Option 2'!W$315,'Calc|Option 3'!W$158,'Calc|Option 3'!W$315,'Calc|Option 4'!W$158,'Calc|Option 4'!W$315,'Calc|Option 5'!W$158,'Calc|Option 5'!W$315,'Calc|Option 6'!W$158,'Calc|Option 6'!W$315,'Calc|Option 7'!W$158,'Calc|Option 7'!W$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(Z71:Z77)-SUM('Calc|Option 2'!X$158,'Calc|Option 2'!X$315,'Calc|Option 3'!X$158,'Calc|Option 3'!X$315,'Calc|Option 4'!X$158,'Calc|Option 4'!X$315,'Calc|Option 5'!X$158,'Calc|Option 5'!X$315,'Calc|Option 6'!X$158,'Calc|Option 6'!X$315,'Calc|Option 7'!X$158,'Calc|Option 7'!X$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AA71:AA77)-SUM('Calc|Option 2'!Y$158,'Calc|Option 2'!Y$315,'Calc|Option 3'!Y$158,'Calc|Option 3'!Y$315,'Calc|Option 4'!Y$158,'Calc|Option 4'!Y$315,'Calc|Option 5'!Y$158,'Calc|Option 5'!Y$315,'Calc|Option 6'!Y$158,'Calc|Option 6'!Y$315,'Calc|Option 7'!Y$158,'Calc|Option 7'!Y$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AB71:AB77)-SUM('Calc|Option 2'!Z$158,'Calc|Option 2'!Z$315,'Calc|Option 3'!Z$158,'Calc|Option 3'!Z$315,'Calc|Option 4'!Z$158,'Calc|Option 4'!Z$315,'Calc|Option 5'!Z$158,'Calc|Option 5'!Z$315,'Calc|Option 6'!Z$158,'Calc|Option 6'!Z$315,'Calc|Option 7'!Z$158,'Calc|Option 7'!Z$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AC71:AC77)-SUM('Calc|Option 2'!AA$158,'Calc|Option 2'!AA$315,'Calc|Option 3'!AA$158,'Calc|Option 3'!AA$315,'Calc|Option 4'!AA$158,'Calc|Option 4'!AA$315,'Calc|Option 5'!AA$158,'Calc|Option 5'!AA$315,'Calc|Option 6'!AA$158,'Calc|Option 6'!AA$315,'Calc|Option 7'!AA$158,'Calc|Option 7'!AA$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AD71:AD77)-SUM('Calc|Option 2'!AB$158,'Calc|Option 2'!AB$315,'Calc|Option 3'!AB$158,'Calc|Option 3'!AB$315,'Calc|Option 4'!AB$158,'Calc|Option 4'!AB$315,'Calc|Option 5'!AB$158,'Calc|Option 5'!AB$315,'Calc|Option 6'!AB$158,'Calc|Option 6'!AB$315,'Calc|Option 7'!AB$158,'Calc|Option 7'!AB$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AE71:AE77)-SUM('Calc|Option 2'!AC$158,'Calc|Option 2'!AC$315,'Calc|Option 3'!AC$158,'Calc|Option 3'!AC$315,'Calc|Option 4'!AC$158,'Calc|Option 4'!AC$315,'Calc|Option 5'!AC$158,'Calc|Option 5'!AC$315,'Calc|Option 6'!AC$158,'Calc|Option 6'!AC$315,'Calc|Option 7'!AC$158,'Calc|Option 7'!AC$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AF71:AF77)-SUM('Calc|Option 2'!AD$158,'Calc|Option 2'!AD$315,'Calc|Option 3'!AD$158,'Calc|Option 3'!AD$315,'Calc|Option 4'!AD$158,'Calc|Option 4'!AD$315,'Calc|Option 5'!AD$158,'Calc|Option 5'!AD$315,'Calc|Option 6'!AD$158,'Calc|Option 6'!AD$315,'Calc|Option 7'!AD$158,'Calc|Option 7'!AD$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AG71:AG77)-SUM('Calc|Option 2'!AE$158,'Calc|Option 2'!AE$315,'Calc|Option 3'!AE$158,'Calc|Option 3'!AE$315,'Calc|Option 4'!AE$158,'Calc|Option 4'!AE$315,'Calc|Option 5'!AE$158,'Calc|Option 5'!AE$315,'Calc|Option 6'!AE$158,'Calc|Option 6'!AE$315,'Calc|Option 7'!AE$158,'Calc|Option 7'!AE$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AH71:AH77)-SUM('Calc|Option 2'!AF$158,'Calc|Option 2'!AF$315,'Calc|Option 3'!AF$158,'Calc|Option 3'!AF$315,'Calc|Option 4'!AF$158,'Calc|Option 4'!AF$315,'Calc|Option 5'!AF$158,'Calc|Option 5'!AF$315,'Calc|Option 6'!AF$158,'Calc|Option 6'!AF$315,'Calc|Option 7'!AF$158,'Calc|Option 7'!AF$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AI71:AI77)-SUM('Calc|Option 2'!AG$158,'Calc|Option 2'!AG$315,'Calc|Option 3'!AG$158,'Calc|Option 3'!AG$315,'Calc|Option 4'!AG$158,'Calc|Option 4'!AG$315,'Calc|Option 5'!AG$158,'Calc|Option 5'!AG$315,'Calc|Option 6'!AG$158,'Calc|Option 6'!AG$315,'Calc|Option 7'!AG$158,'Calc|Option 7'!AG$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AJ71:AJ77)-SUM('Calc|Option 2'!AH$158,'Calc|Option 2'!AH$315,'Calc|Option 3'!AH$158,'Calc|Option 3'!AH$315,'Calc|Option 4'!AH$158,'Calc|Option 4'!AH$315,'Calc|Option 5'!AH$158,'Calc|Option 5'!AH$315,'Calc|Option 6'!AH$158,'Calc|Option 6'!AH$315,'Calc|Option 7'!AH$158,'Calc|Option 7'!AH$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AK71:AK77)-SUM('Calc|Option 2'!AI$158,'Calc|Option 2'!AI$315,'Calc|Option 3'!AI$158,'Calc|Option 3'!AI$315,'Calc|Option 4'!AI$158,'Calc|Option 4'!AI$315,'Calc|Option 5'!AI$158,'Calc|Option 5'!AI$315,'Calc|Option 6'!AI$158,'Calc|Option 6'!AI$315,'Calc|Option 7'!AI$158,'Calc|Option 7'!AI$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AL71:AL77)-SUM('Calc|Option 2'!AJ$158,'Calc|Option 2'!AJ$315,'Calc|Option 3'!AJ$158,'Calc|Option 3'!AJ$315,'Calc|Option 4'!AJ$158,'Calc|Option 4'!AJ$315,'Calc|Option 5'!AJ$158,'Calc|Option 5'!AJ$315,'Calc|Option 6'!AJ$158,'Calc|Option 6'!AJ$315,'Calc|Option 7'!AJ$158,'Calc|Option 7'!AJ$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AM71:AM77)-SUM('Calc|Option 2'!AK$158,'Calc|Option 2'!AK$315,'Calc|Option 3'!AK$158,'Calc|Option 3'!AK$315,'Calc|Option 4'!AK$158,'Calc|Option 4'!AK$315,'Calc|Option 5'!AK$158,'Calc|Option 5'!AK$315,'Calc|Option 6'!AK$158,'Calc|Option 6'!AK$315,'Calc|Option 7'!AK$158,'Calc|Option 7'!AK$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AN71:AN77)-SUM('Calc|Option 2'!AL$158,'Calc|Option 2'!AL$315,'Calc|Option 3'!AL$158,'Calc|Option 3'!AL$315,'Calc|Option 4'!AL$158,'Calc|Option 4'!AL$315,'Calc|Option 5'!AL$158,'Calc|Option 5'!AL$315,'Calc|Option 6'!AL$158,'Calc|Option 6'!AL$315,'Calc|Option 7'!AL$158,'Calc|Option 7'!AL$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AO71:AO77)-SUM('Calc|Option 2'!AM$158,'Calc|Option 2'!AM$315,'Calc|Option 3'!AM$158,'Calc|Option 3'!AM$315,'Calc|Option 4'!AM$158,'Calc|Option 4'!AM$315,'Calc|Option 5'!AM$158,'Calc|Option 5'!AM$315,'Calc|Option 6'!AM$158,'Calc|Option 6'!AM$315,'Calc|Option 7'!AM$158,'Calc|Option 7'!AM$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AP71:AP77)-SUM('Calc|Option 2'!AN$158,'Calc|Option 2'!AN$315,'Calc|Option 3'!AN$158,'Calc|Option 3'!AN$315,'Calc|Option 4'!AN$158,'Calc|Option 4'!AN$315,'Calc|Option 5'!AN$158,'Calc|Option 5'!AN$315,'Calc|Option 6'!AN$158,'Calc|Option 6'!AN$315,'Calc|Option 7'!AN$158,'Calc|Option 7'!AN$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AQ71:AQ77)-SUM('Calc|Option 2'!AO$158,'Calc|Option 2'!AO$315,'Calc|Option 3'!AO$158,'Calc|Option 3'!AO$315,'Calc|Option 4'!AO$158,'Calc|Option 4'!AO$315,'Calc|Option 5'!AO$158,'Calc|Option 5'!AO$315,'Calc|Option 6'!AO$158,'Calc|Option 6'!AO$315,'Calc|Option 7'!AO$158,'Calc|Option 7'!AO$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AR71:AR77)-SUM('Calc|Option 2'!AP$158,'Calc|Option 2'!AP$315,'Calc|Option 3'!AP$158,'Calc|Option 3'!AP$315,'Calc|Option 4'!AP$158,'Calc|Option 4'!AP$315,'Calc|Option 5'!AP$158,'Calc|Option 5'!AP$315,'Calc|Option 6'!AP$158,'Calc|Option 6'!AP$315,'Calc|Option 7'!AP$158,'Calc|Option 7'!AP$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AS71:AS77)-SUM('Calc|Option 2'!AQ$158,'Calc|Option 2'!AQ$315,'Calc|Option 3'!AQ$158,'Calc|Option 3'!AQ$315,'Calc|Option 4'!AQ$158,'Calc|Option 4'!AQ$315,'Calc|Option 5'!AQ$158,'Calc|Option 5'!AQ$315,'Calc|Option 6'!AQ$158,'Calc|Option 6'!AQ$315,'Calc|Option 7'!AQ$158,'Calc|Option 7'!AQ$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AT71:AT77)-SUM('Calc|Option 2'!AR$158,'Calc|Option 2'!AR$315,'Calc|Option 3'!AR$158,'Calc|Option 3'!AR$315,'Calc|Option 4'!AR$158,'Calc|Option 4'!AR$315,'Calc|Option 5'!AR$158,'Calc|Option 5'!AR$315,'Calc|Option 6'!AR$158,'Calc|Option 6'!AR$315,'Calc|Option 7'!AR$158,'Calc|Option 7'!AR$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AU71:AU77)-SUM('Calc|Option 2'!AS$158,'Calc|Option 2'!AS$315,'Calc|Option 3'!AS$158,'Calc|Option 3'!AS$315,'Calc|Option 4'!AS$158,'Calc|Option 4'!AS$315,'Calc|Option 5'!AS$158,'Calc|Option 5'!AS$315,'Calc|Option 6'!AS$158,'Calc|Option 6'!AS$315,'Calc|Option 7'!AS$158,'Calc|Option 7'!AS$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AV71:AV77)-SUM('Calc|Option 2'!AT$158,'Calc|Option 2'!AT$315,'Calc|Option 3'!AT$158,'Calc|Option 3'!AT$315,'Calc|Option 4'!AT$158,'Calc|Option 4'!AT$315,'Calc|Option 5'!AT$158,'Calc|Option 5'!AT$315,'Calc|Option 6'!AT$158,'Calc|Option 6'!AT$315,'Calc|Option 7'!AT$158,'Calc|Option 7'!AT$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AW71:AW77)-SUM('Calc|Option 2'!AU$158,'Calc|Option 2'!AU$315,'Calc|Option 3'!AU$158,'Calc|Option 3'!AU$315,'Calc|Option 4'!AU$158,'Calc|Option 4'!AU$315,'Calc|Option 5'!AU$158,'Calc|Option 5'!AU$315,'Calc|Option 6'!AU$158,'Calc|Option 6'!AU$315,'Calc|Option 7'!AU$158,'Calc|Option 7'!AU$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AX71:AX77)-SUM('Calc|Option 2'!AV$158,'Calc|Option 2'!AV$315,'Calc|Option 3'!AV$158,'Calc|Option 3'!AV$315,'Calc|Option 4'!AV$158,'Calc|Option 4'!AV$315,'Calc|Option 5'!AV$158,'Calc|Option 5'!AV$315,'Calc|Option 6'!AV$158,'Calc|Option 6'!AV$315,'Calc|Option 7'!AV$158,'Calc|Option 7'!AV$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AY71:AY77)-SUM('Calc|Option 2'!AW$158,'Calc|Option 2'!AW$315,'Calc|Option 3'!AW$158,'Calc|Option 3'!AW$315,'Calc|Option 4'!AW$158,'Calc|Option 4'!AW$315,'Calc|Option 5'!AW$158,'Calc|Option 5'!AW$315,'Calc|Option 6'!AW$158,'Calc|Option 6'!AW$315,'Calc|Option 7'!AW$158,'Calc|Option 7'!AW$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(AZ71:AZ77)-SUM('Calc|Option 2'!AX$158,'Calc|Option 2'!AX$315,'Calc|Option 3'!AX$158,'Calc|Option 3'!AX$315,'Calc|Option 4'!AX$158,'Calc|Option 4'!AX$315,'Calc|Option 5'!AX$158,'Calc|Option 5'!AX$315,'Calc|Option 6'!AX$158,'Calc|Option 6'!AX$315,'Calc|Option 7'!AX$158,'Calc|Option 7'!AX$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(BA71:BA77)-SUM('Calc|Option 2'!AY$158,'Calc|Option 2'!AY$315,'Calc|Option 3'!AY$158,'Calc|Option 3'!AY$315,'Calc|Option 4'!AY$158,'Calc|Option 4'!AY$315,'Calc|Option 5'!AY$158,'Calc|Option 5'!AY$315,'Calc|Option 6'!AY$158,'Calc|Option 6'!AY$315,'Calc|Option 7'!AY$158,'Calc|Option 7'!AY$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(BB71:BB77)-SUM('Calc|Option 2'!AZ$158,'Calc|Option 2'!AZ$315,'Calc|Option 3'!AZ$158,'Calc|Option 3'!AZ$315,'Calc|Option 4'!AZ$158,'Calc|Option 4'!AZ$315,'Calc|Option 5'!AZ$158,'Calc|Option 5'!AZ$315,'Calc|Option 6'!AZ$158,'Calc|Option 6'!AZ$315,'Calc|Option 7'!AZ$158,'Calc|Option 7'!AZ$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(BC71:BC77)-SUM('Calc|Option 2'!BA$158,'Calc|Option 2'!BA$315,'Calc|Option 3'!BA$158,'Calc|Option 3'!BA$315,'Calc|Option 4'!BA$158,'Calc|Option 4'!BA$315,'Calc|Option 5'!BA$158,'Calc|Option 5'!BA$315,'Calc|Option 6'!BA$158,'Calc|Option 6'!BA$315,'Calc|Option 7'!BA$158,'Calc|Option 7'!BA$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(BD71:BD77)-SUM('Calc|Option 2'!BB$158,'Calc|Option 2'!BB$315,'Calc|Option 3'!BB$158,'Calc|Option 3'!BB$315,'Calc|Option 4'!BB$158,'Calc|Option 4'!BB$315,'Calc|Option 5'!BB$158,'Calc|Option 5'!BB$315,'Calc|Option 6'!BB$158,'Calc|Option 6'!BB$315,'Calc|Option 7'!BB$158,'Calc|Option 7'!BB$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(BE71:BE77)-SUM('Calc|Option 2'!BC$158,'Calc|Option 2'!BC$315,'Calc|Option 3'!BC$158,'Calc|Option 3'!BC$315,'Calc|Option 4'!BC$158,'Calc|Option 4'!BC$315,'Calc|Option 5'!BC$158,'Calc|Option 5'!BC$315,'Calc|Option 6'!BC$158,'Calc|Option 6'!BC$315,'Calc|Option 7'!BC$158,'Calc|Option 7'!BC$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(BF71:BF77)-SUM('Calc|Option 2'!BD$158,'Calc|Option 2'!BD$315,'Calc|Option 3'!BD$158,'Calc|Option 3'!BD$315,'Calc|Option 4'!BD$158,'Calc|Option 4'!BD$315,'Calc|Option 5'!BD$158,'Calc|Option 5'!BD$315,'Calc|Option 6'!BD$158,'Calc|Option 6'!BD$315,'Calc|Option 7'!BD$158,'Calc|Option 7'!BD$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(BG71:BG77)-SUM('Calc|Option 2'!BE$158,'Calc|Option 2'!BE$315,'Calc|Option 3'!BE$158,'Calc|Option 3'!BE$315,'Calc|Option 4'!BE$158,'Calc|Option 4'!BE$315,'Calc|Option 5'!BE$158,'Calc|Option 5'!BE$315,'Calc|Option 6'!BE$158,'Calc|Option 6'!BE$315,'Calc|Option 7'!BE$158,'Calc|Option 7'!BE$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(BH71:BH77)-SUM('Calc|Option 2'!BF$158,'Calc|Option 2'!BF$315,'Calc|Option 3'!BF$158,'Calc|Option 3'!BF$315,'Calc|Option 4'!BF$158,'Calc|Option 4'!BF$315,'Calc|Option 5'!BF$158,'Calc|Option 5'!BF$315,'Calc|Option 6'!BF$158,'Calc|Option 6'!BF$315,'Calc|Option 7'!BF$158,'Calc|Option 7'!BF$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(BI71:BI77)-SUM('Calc|Option 2'!BG$158,'Calc|Option 2'!BG$315,'Calc|Option 3'!BG$158,'Calc|Option 3'!BG$315,'Calc|Option 4'!BG$158,'Calc|Option 4'!BG$315,'Calc|Option 5'!BG$158,'Calc|Option 5'!BG$315,'Calc|Option 6'!BG$158,'Calc|Option 6'!BG$315,'Calc|Option 7'!BG$158,'Calc|Option 7'!BG$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(BJ71:BJ77)-SUM('Calc|Option 2'!BH$158,'Calc|Option 2'!BH$315,'Calc|Option 3'!BH$158,'Calc|Option 3'!BH$315,'Calc|Option 4'!BH$158,'Calc|Option 4'!BH$315,'Calc|Option 5'!BH$158,'Calc|Option 5'!BH$315,'Calc|Option 6'!BH$158,'Calc|Option 6'!BH$315,'Calc|Option 7'!BH$158,'Calc|Option 7'!BH$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(BK71:BK77)-SUM('Calc|Option 2'!BI$158,'Calc|Option 2'!BI$315,'Calc|Option 3'!BI$158,'Calc|Option 3'!BI$315,'Calc|Option 4'!BI$158,'Calc|Option 4'!BI$315,'Calc|Option 5'!BI$158,'Calc|Option 5'!BI$315,'Calc|Option 6'!BI$158,'Calc|Option 6'!BI$315,'Calc|Option 7'!BI$158,'Calc|Option 7'!BI$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(BL71:BL77)-SUM('Calc|Option 2'!BJ$158,'Calc|Option 2'!BJ$315,'Calc|Option 3'!BJ$158,'Calc|Option 3'!BJ$315,'Calc|Option 4'!BJ$158,'Calc|Option 4'!BJ$315,'Calc|Option 5'!BJ$158,'Calc|Option 5'!BJ$315,'Calc|Option 6'!BJ$158,'Calc|Option 6'!BJ$315,'Calc|Option 7'!BJ$158,'Calc|Option 7'!BJ$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(BM71:BM77)-SUM('Calc|Option 2'!BK$158,'Calc|Option 2'!BK$315,'Calc|Option 3'!BK$158,'Calc|Option 3'!BK$315,'Calc|Option 4'!BK$158,'Calc|Option 4'!BK$315,'Calc|Option 5'!BK$158,'Calc|Option 5'!BK$315,'Calc|Option 6'!BK$158,'Calc|Option 6'!BK$315,'Calc|Option 7'!BK$158,'Calc|Option 7'!BK$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(BN71:BN77)-SUM('Calc|Option 2'!BL$158,'Calc|Option 2'!BL$315,'Calc|Option 3'!BL$158,'Calc|Option 3'!BL$315,'Calc|Option 4'!BL$158,'Calc|Option 4'!BL$315,'Calc|Option 5'!BL$158,'Calc|Option 5'!BL$315,'Calc|Option 6'!BL$158,'Calc|Option 6'!BL$315,'Calc|Option 7'!BL$158,'Calc|Option 7'!BL$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(BO71:BO77)-SUM('Calc|Option 2'!BM$158,'Calc|Option 2'!BM$315,'Calc|Option 3'!BM$158,'Calc|Option 3'!BM$315,'Calc|Option 4'!BM$158,'Calc|Option 4'!BM$315,'Calc|Option 5'!BM$158,'Calc|Option 5'!BM$315,'Calc|Option 6'!BM$158,'Calc|Option 6'!BM$315,'Calc|Option 7'!BM$158,'Calc|Option 7'!BM$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(BP71:BP77)-SUM('Calc|Option 2'!BN$158,'Calc|Option 2'!BN$315,'Calc|Option 3'!BN$158,'Calc|Option 3'!BN$315,'Calc|Option 4'!BN$158,'Calc|Option 4'!BN$315,'Calc|Option 5'!BN$158,'Calc|Option 5'!BN$315,'Calc|Option 6'!BN$158,'Calc|Option 6'!BN$315,'Calc|Option 7'!BN$158,'Calc|Option 7'!BN$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(BQ71:BQ77)-SUM('Calc|Option 2'!BO$158,'Calc|Option 2'!BO$315,'Calc|Option 3'!BO$158,'Calc|Option 3'!BO$315,'Calc|Option 4'!BO$158,'Calc|Option 4'!BO$315,'Calc|Option 5'!BO$158,'Calc|Option 5'!BO$315,'Calc|Option 6'!BO$158,'Calc|Option 6'!BO$315,'Calc|Option 7'!BO$158,'Calc|Option 7'!BO$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(BR71:BR77)-SUM('Calc|Option 2'!BP$158,'Calc|Option 2'!BP$315,'Calc|Option 3'!BP$158,'Calc|Option 3'!BP$315,'Calc|Option 4'!BP$158,'Calc|Option 4'!BP$315,'Calc|Option 5'!BP$158,'Calc|Option 5'!BP$315,'Calc|Option 6'!BP$158,'Calc|Option 6'!BP$315,'Calc|Option 7'!BP$158,'Calc|Option 7'!BP$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(BS71:BS77)-SUM('Calc|Option 2'!BQ$158,'Calc|Option 2'!BQ$315,'Calc|Option 3'!BQ$158,'Calc|Option 3'!BQ$315,'Calc|Option 4'!BQ$158,'Calc|Option 4'!BQ$315,'Calc|Option 5'!BQ$158,'Calc|Option 5'!BQ$315,'Calc|Option 6'!BQ$158,'Calc|Option 6'!BQ$315,'Calc|Option 7'!BQ$158,'Calc|Option 7'!BQ$315),5)=0,0,1)","v":0},{"$f":"IF(ROUND(SUM(BT71:BT77)-SUM('Calc|Option 2'!BR$158,'Calc|Option 2'!BR$315,'Calc|Option 3'!BR$158,'Calc|Option 3'!BR$315,'Calc|Option 4'!BR$158,'Calc|Option 4'!BR$315,'Calc|Option 5'!BR$158,'Calc|Option 5'!BR$315,'Calc|Option 6'!BR$158,'Calc|Option 6'!BR$315,'Calc|Option 7'!BR$158,'Calc|Option 7'!BR$315),5)=0,0,1)","v":0}]
[]
[null,null,null,{"$f":"Lookup!$C$137","v":"Avoided cost at asset failure"},"Source","Unit","Basis","Timing",null,"NPV",null,"Total",{"$f":"\"FY\"&RIGHT(M$3,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AS$3,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Calc|Option 1'!$D$220&\" - \"&D85","v":"Costs at asset failure - Option 1 - Status Quo"},"Calc|Option 1",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"'Calc|Option 1'!$J$92+'Calc|Option 1'!$J$220","v":0},null,{"$f":"SUM(M83:BT83)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,M$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,N$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,O$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,P$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,Q$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,R$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,S$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,T$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,U$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,V$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,W$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,X$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,Y$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,Z$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AA$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AB$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AC$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AD$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AE$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AF$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AG$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AH$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AI$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AJ$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AK$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AL$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AM$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AN$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AO$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AP$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AQ$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AR$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AS$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AT$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AU$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AV$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AW$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AX$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AY$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,AZ$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,BA$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,BB$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,BC$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,BD$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,BE$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,BF$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,BG$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,BH$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,BI$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,BJ$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,BK$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,BL$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,BM$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,BN$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,BO$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,BP$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,BQ$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,BR$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,BS$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$92:$BR$92,'Calc|Option 1'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 1'!$K$220:$BR$220,'Calc|Option 1'!$K$4:$BR$4,BT$3)","v":0}]
[]
[null,null,null,{"$f":"$D$13","v":"Option 1 - Status Quo"},"Calc|Option 1",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,0,null,{"$f":"SUM(M85:BT85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$14","v":"Option 2 - Undertake minor capital works on ferrous mains"},"Calc|Option 2","$000","Nominal","End-year",null,{"$f":"'Calc|Option 2'!$J$92+'Calc|Option 2'!$J$243-J$83","v":0},null,0,{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,M$3)-M$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,N$3)-N$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,O$3)-O$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,P$3)-P$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,Q$3)-Q$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,R$3)-R$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,S$3)-S$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,T$3)-T$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,U$3)-U$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,V$3)-V$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,W$3)-W$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,X$3)-X$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,Y$3)-Y$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,Z$3)-Z$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AA$3)-AA$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AB$3)-AB$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AC$3)-AC$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AD$3)-AD$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AE$3)-AE$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AF$3)-AF$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AG$3)-AG$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AH$3)-AH$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AI$3)-AI$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AJ$3)-AJ$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AK$3)-AK$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AL$3)-AL$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AM$3)-AM$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AN$3)-AN$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AO$3)-AO$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AP$3)-AP$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AQ$3)-AQ$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AR$3)-AR$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AS$3)-AS$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AT$3)-AT$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AU$3)-AU$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AV$3)-AV$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AW$3)-AW$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AX$3)-AX$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AY$3)-AY$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,AZ$3)-AZ$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,BA$3)-BA$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,BB$3)-BB$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,BC$3)-BC$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,BD$3)-BD$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,BE$3)-BE$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,BF$3)-BF$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,BG$3)-BG$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,BH$3)-BH$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,BI$3)-BI$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,BJ$3)-BJ$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,BK$3)-BK$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,BL$3)-BL$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,BM$3)-BM$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,BN$3)-BN$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,BO$3)-BO$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,BP$3)-BP$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,BQ$3)-BQ$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,BR$3)-BR$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,BS$3)-BS$83","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$92:$BR$92,'Calc|Option 2'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 2'!$K$243:$BR$243,'Calc|Option 2'!$K$4:$BR$4,BT$3)-BT$83","v":0}]
[null,null,null,{"$f":"$D$15","v":"Option 3 - Replace cast irons mains with plastic mains and maintain network pressure of 7kpa"},"Calc|Option 3","$000","Nominal","End-year",null,{"$f":"'Calc|Option 3'!$J$92+'Calc|Option 3'!$J$243-J$83*(Option_3<>NA)","v":0},null,0,{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,M$3)-M$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,N$3)-N$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,O$3)-O$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,P$3)-P$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,Q$3)-Q$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,R$3)-R$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,S$3)-S$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,T$3)-T$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,U$3)-U$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,V$3)-V$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,W$3)-W$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,X$3)-X$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,Y$3)-Y$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,Z$3)-Z$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AA$3)-AA$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AB$3)-AB$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AC$3)-AC$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AD$3)-AD$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AE$3)-AE$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AF$3)-AF$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AG$3)-AG$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AH$3)-AH$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AI$3)-AI$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AJ$3)-AJ$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AK$3)-AK$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AL$3)-AL$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AM$3)-AM$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AN$3)-AN$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AO$3)-AO$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AP$3)-AP$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AQ$3)-AQ$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AR$3)-AR$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AS$3)-AS$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AT$3)-AT$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AU$3)-AU$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AV$3)-AV$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AW$3)-AW$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AX$3)-AX$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AY$3)-AY$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,AZ$3)-AZ$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,BA$3)-BA$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,BB$3)-BB$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,BC$3)-BC$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,BD$3)-BD$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,BE$3)-BE$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,BF$3)-BF$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,BG$3)-BG$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,BH$3)-BH$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,BI$3)-BI$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,BJ$3)-BJ$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,BK$3)-BK$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,BL$3)-BL$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,BM$3)-BM$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,BN$3)-BN$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,BO$3)-BO$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,BP$3)-BP$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,BQ$3)-BQ$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,BR$3)-BR$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,BS$3)-BS$83*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$92:$BR$92,'Calc|Option 3'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 3'!$K$243:$BR$243,'Calc|Option 3'!$K$4:$BR$4,BT$3)-BT$83*(Option_3<>NA)","v":0}]
[null,null,null,{"$f":"$D$16","v":"Option 4 - Rehabilitate all ferrous mains and increase network pressure to 210kPa"},"Calc|Option 4","$000","Nominal","End-year",null,{"$f":"'Calc|Option 4'!$J$92+'Calc|Option 4'!$J$243-J$83*(Option_4<>NA)","v":0},null,0,{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,M$3)-M$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,N$3)-N$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,O$3)-O$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,P$3)-P$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,Q$3)-Q$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,R$3)-R$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,S$3)-S$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,T$3)-T$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,U$3)-U$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,V$3)-V$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,W$3)-W$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,X$3)-X$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,Y$3)-Y$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,Z$3)-Z$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AA$3)-AA$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AB$3)-AB$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AC$3)-AC$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AD$3)-AD$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AE$3)-AE$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AF$3)-AF$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AG$3)-AG$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AH$3)-AH$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AI$3)-AI$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AJ$3)-AJ$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AK$3)-AK$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AL$3)-AL$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AM$3)-AM$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AN$3)-AN$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AO$3)-AO$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AP$3)-AP$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AQ$3)-AQ$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AR$3)-AR$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AS$3)-AS$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AT$3)-AT$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AU$3)-AU$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AV$3)-AV$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AW$3)-AW$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AX$3)-AX$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AY$3)-AY$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,AZ$3)-AZ$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,BA$3)-BA$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,BB$3)-BB$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,BC$3)-BC$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,BD$3)-BD$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,BE$3)-BE$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,BF$3)-BF$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,BG$3)-BG$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,BH$3)-BH$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,BI$3)-BI$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,BJ$3)-BJ$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,BK$3)-BK$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,BL$3)-BL$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,BM$3)-BM$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,BN$3)-BN$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,BO$3)-BO$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,BP$3)-BP$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,BQ$3)-BQ$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,BR$3)-BR$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,BS$3)-BS$83*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$92:$BR$92,'Calc|Option 4'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 4'!$K$243:$BR$243,'Calc|Option 4'!$K$4:$BR$4,BT$3)-BT$83*(Option_4<>NA)","v":0}]
[null,null,null,{"$f":"$D$17","v":"Option 5 - Rehabilitate all the mains in the network and increase network pressure to 210kPa"},"Calc|Option 5","$000","Nominal","End-year",null,{"$f":"'Calc|Option 5'!$J$92+'Calc|Option 5'!$J$243-J$83*(Option_5<>NA)","v":0},null,0,{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,M$3)-M$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,N$3)-N$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,O$3)-O$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,P$3)-P$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,Q$3)-Q$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,R$3)-R$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,S$3)-S$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,T$3)-T$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,U$3)-U$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,V$3)-V$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,W$3)-W$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,X$3)-X$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,Y$3)-Y$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,Z$3)-Z$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AA$3)-AA$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AB$3)-AB$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AC$3)-AC$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AD$3)-AD$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AE$3)-AE$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AF$3)-AF$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AG$3)-AG$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AH$3)-AH$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AI$3)-AI$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AJ$3)-AJ$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AK$3)-AK$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AL$3)-AL$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AM$3)-AM$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AN$3)-AN$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AO$3)-AO$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AP$3)-AP$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AQ$3)-AQ$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AR$3)-AR$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AS$3)-AS$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AT$3)-AT$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AU$3)-AU$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AV$3)-AV$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AW$3)-AW$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AX$3)-AX$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AY$3)-AY$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,AZ$3)-AZ$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,BA$3)-BA$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,BB$3)-BB$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,BC$3)-BC$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,BD$3)-BD$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,BE$3)-BE$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,BF$3)-BF$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,BG$3)-BG$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,BH$3)-BH$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,BI$3)-BI$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,BJ$3)-BJ$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,BK$3)-BK$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,BL$3)-BL$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,BM$3)-BM$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,BN$3)-BN$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,BO$3)-BO$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,BP$3)-BP$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,BQ$3)-BQ$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,BR$3)-BR$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,BS$3)-BS$83*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$92:$BR$92,'Calc|Option 5'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 5'!$K$243:$BR$243,'Calc|Option 5'!$K$4:$BR$4,BT$3)-BT$83*(Option_5<>NA)","v":0}]
[null,null,null,{"$f":"$D$18","v":"Option 6 - Deferral of project"},"Calc|Option 6","$000","Nominal","End-year",null,{"$f":"'Calc|Option 6'!$J$92+'Calc|Option 6'!$J$243-J$83*(Option_6<>NA)","v":0},null,0,{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,M$3)-M$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,N$3)-N$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,O$3)-O$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,P$3)-P$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,Q$3)-Q$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,R$3)-R$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,S$3)-S$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,T$3)-T$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,U$3)-U$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,V$3)-V$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,W$3)-W$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,X$3)-X$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,Y$3)-Y$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,Z$3)-Z$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AA$3)-AA$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AB$3)-AB$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AC$3)-AC$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AD$3)-AD$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AE$3)-AE$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AF$3)-AF$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AG$3)-AG$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AH$3)-AH$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AI$3)-AI$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AJ$3)-AJ$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AK$3)-AK$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AL$3)-AL$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AM$3)-AM$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AN$3)-AN$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AO$3)-AO$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AP$3)-AP$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AQ$3)-AQ$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AR$3)-AR$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AS$3)-AS$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AT$3)-AT$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AU$3)-AU$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AV$3)-AV$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AW$3)-AW$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AX$3)-AX$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AY$3)-AY$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,AZ$3)-AZ$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,BA$3)-BA$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,BB$3)-BB$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,BC$3)-BC$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,BD$3)-BD$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,BE$3)-BE$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,BF$3)-BF$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,BG$3)-BG$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,BH$3)-BH$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,BI$3)-BI$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,BJ$3)-BJ$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,BK$3)-BK$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,BL$3)-BL$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,BM$3)-BM$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,BN$3)-BN$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,BO$3)-BO$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,BP$3)-BP$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,BQ$3)-BQ$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,BR$3)-BR$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,BS$3)-BS$83*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$92:$BR$92,'Calc|Option 6'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 6'!$K$243:$BR$243,'Calc|Option 6'!$K$4:$BR$4,BT$3)-BT$83*(Option_6<>NA)","v":0}]
[null,null,null,{"$f":"$D$19","v":"n/a - [Insert short option description]"},"Calc|Option 7","$000","Nominal","End-year",null,{"$f":"'Calc|Option 7'!$J$92+'Calc|Option 7'!$J$243-J$83*(Option_7<>NA)","v":0},null,0,{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,M$3)-M$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,N$3)-N$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,O$3)-O$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,P$3)-P$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,Q$3)-Q$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,R$3)-R$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,S$3)-S$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,T$3)-T$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,U$3)-U$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,V$3)-V$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,W$3)-W$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,X$3)-X$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,Y$3)-Y$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,Z$3)-Z$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AA$3)-AA$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AB$3)-AB$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AC$3)-AC$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AD$3)-AD$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AE$3)-AE$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AF$3)-AF$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AG$3)-AG$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AH$3)-AH$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AI$3)-AI$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AJ$3)-AJ$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AK$3)-AK$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AL$3)-AL$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AM$3)-AM$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AN$3)-AN$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AO$3)-AO$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AP$3)-AP$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AQ$3)-AQ$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AR$3)-AR$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AS$3)-AS$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AT$3)-AT$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AU$3)-AU$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AV$3)-AV$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AW$3)-AW$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AX$3)-AX$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AY$3)-AY$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,AZ$3)-AZ$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,BA$3)-BA$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,BB$3)-BB$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,BC$3)-BC$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,BD$3)-BD$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,BE$3)-BE$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,BF$3)-BF$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,BG$3)-BG$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,BH$3)-BH$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,BI$3)-BI$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,BJ$3)-BJ$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,BK$3)-BK$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,BL$3)-BL$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,BM$3)-BM$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,BN$3)-BN$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,BO$3)-BO$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,BP$3)-BP$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,BQ$3)-BQ$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,BR$3)-BR$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,BS$3)-BS$83*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$92:$BR$92,'Calc|Option 7'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 7'!$K$243:$BR$243,'Calc|Option 7'!$K$4:$BR$4,BT$3)-BT$83*(Option_7<>NA)","v":0}]
[]
[null,null,null,{"$f":"Lookup!$C$138","v":"Improved energy reliability"},"Source","Unit","Basis","Timing",null,"NPV",null,"Total",{"$f":"\"FY\"&RIGHT(M$3,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AS$3,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Calc|Option 1'!$D$221&\" - \"&D97","v":"Energy Reliability (Value of unserved energy) - Option 1 - Status Quo"},"Calc|Option 1",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"'Calc|Option 1'!$J$93+'Calc|Option 1'!$J$221","v":-2380.4218018571019},null,{"$f":"SUM(M95:BT95)","v":-5026.5999175569887},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,M$3)","v":-68.271689299161409},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,N$3)","v":-70.319839978136258},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,O$3)","v":-72.077835977589643},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,P$3)","v":-73.879781877029373},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,Q$3)","v":-75.726776423955087},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,R$3)","v":-139.71590250219711},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,S$3)","v":-143.20880006475198},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,T$3)","v":-146.78902006637071},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,U$3)","v":-150.45874556802997},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,V$3)","v":-154.22021420723067},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,W$3)","v":-175.6396884026793},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,X$3)","v":-180.03068061274627},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,Y$3)","v":-184.53144762806488},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,Z$3)","v":-189.14473381876644},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AA$3)","v":-193.87335216423554},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AB$3)","v":-198.72018596834135},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AC$3)","v":-203.68819061754985},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AD$3)","v":-208.78039538298853},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AE$3)","v":-213.99990526756318},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AF$3)","v":-219.34990289925224},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AG$3)","v":-224.83365047173345},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AH$3)","v":-230.45449173352674},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AI$3)","v":-236.21585402686483},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AJ$3)","v":-242.1212503775364},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AK$3)","v":-248.17428163697474},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AL$3)","v":-254.37863867789903},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AM$3)","v":-260.73810464484649},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AN$3)","v":-267.25655726096755},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AO$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AP$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AQ$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AR$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AS$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AT$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AU$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AV$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AW$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AX$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AY$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,AZ$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,BA$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,BB$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,BC$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,BD$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,BE$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,BF$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,BG$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,BH$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,BI$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,BJ$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,BK$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,BL$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,BM$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,BN$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,BO$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,BP$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,BQ$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,BR$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,BS$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$93:$BR$93,'Calc|Option 1'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 1'!$K$221:$BR$221,'Calc|Option 1'!$K$4:$BR$4,BT$3)","v":0}]
[]
[null,null,null,{"$f":"$D$13","v":"Option 1 - Status Quo"},"Calc|Option 1",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,0,null,{"$f":"SUM(M97:BT97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$14","v":"Option 2 - Undertake minor capital works on ferrous mains"},"Calc|Option 2","$000","Nominal","End-year",null,{"$f":"'Calc|Option 2'!$J$93+'Calc|Option 2'!$J$244-J$95","v":1873.8306488180347},null,3916.2113391673497,{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,M$3)-M$95","v":51.835912245659586},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,N$3)-N$95","v":53.390989613029376},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,O$3)-O$95","v":54.725764353355103},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,P$3)-P$95","v":56.093908462188963},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,Q$3)-Q$95","v":57.496256173743674},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,R$3)-R$95","v":121.02961924573042},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,S$3)-S$95","v":124.05535972687363},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,T$3)-T$95","v":127.15674372004541},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,U$3)-U$95","v":130.33566231304656},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,V$3)-V$95","v":133.59405387087264},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,W$3)-W$95","v":154.49787405791236},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,X$3)-X$95","v":136.68996120597402},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,Y$3)-Y$95","v":140.10721023612334},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,Z$3)-Z$95","v":143.60989049202638},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AA$3)-AA$95","v":147.20013775432699},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AB$3)-AB$95","v":150.8801411981851},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AC$3)-AC$95","v":154.65214472813972},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AD$3)-AD$95","v":158.51844834634315},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AE$3)-AE$95","v":162.48140955500168},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AF$3)-AF$95","v":166.54344479387669},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AG$3)-AG$95","v":170.70703091372354},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AH$3)-AH$95","v":174.97470668656661},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AI$3)-AI$95","v":179.34907435373071},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AJ$3)-AJ$95","v":183.83280121257394},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AK$3)-AK$95","v":188.42862124288823},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AL$3)-AL$95","v":193.13933677396037},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AM$3)-AM$95","v":197.96782019330936},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AN$3)-AN$95","v":202.91701569814205},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AO$3)-AO$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AP$3)-AP$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AQ$3)-AQ$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AR$3)-AR$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AS$3)-AS$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AT$3)-AT$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AU$3)-AU$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AV$3)-AV$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AW$3)-AW$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AX$3)-AX$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AY$3)-AY$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,AZ$3)-AZ$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,BA$3)-BA$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,BB$3)-BB$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,BC$3)-BC$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,BD$3)-BD$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,BE$3)-BE$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,BF$3)-BF$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,BG$3)-BG$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,BH$3)-BH$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,BI$3)-BI$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,BJ$3)-BJ$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,BK$3)-BK$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,BL$3)-BL$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,BM$3)-BM$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,BN$3)-BN$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,BO$3)-BO$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,BP$3)-BP$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,BQ$3)-BQ$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,BR$3)-BR$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,BS$3)-BS$95","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$93:$BR$93,'Calc|Option 2'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 2'!$K$244:$BR$244,'Calc|Option 2'!$K$4:$BR$4,BT$3)-BT$95","v":0}]
[null,null,null,{"$f":"$D$15","v":"Option 3 - Replace cast irons mains with plastic mains and maintain network pressure of 7kpa"},"Calc|Option 3","$000","Nominal","End-year",null,{"$f":"'Calc|Option 3'!$J$93+'Calc|Option 3'!$J$244-J$95*(Option_3<>NA)","v":2380.4218018571019},null,5026.5999175569887,{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,M$3)-M$95*(Option_3<>NA)","v":68.271689299161409},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,N$3)-N$95*(Option_3<>NA)","v":70.319839978136258},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,O$3)-O$95*(Option_3<>NA)","v":72.077835977589643},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,P$3)-P$95*(Option_3<>NA)","v":73.879781877029373},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,Q$3)-Q$95*(Option_3<>NA)","v":75.726776423955087},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,R$3)-R$95*(Option_3<>NA)","v":139.71590250219711},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,S$3)-S$95*(Option_3<>NA)","v":143.20880006475198},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,T$3)-T$95*(Option_3<>NA)","v":146.78902006637071},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,U$3)-U$95*(Option_3<>NA)","v":150.45874556802997},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,V$3)-V$95*(Option_3<>NA)","v":154.22021420723067},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,W$3)-W$95*(Option_3<>NA)","v":175.6396884026793},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,X$3)-X$95*(Option_3<>NA)","v":180.03068061274627},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,Y$3)-Y$95*(Option_3<>NA)","v":184.53144762806488},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,Z$3)-Z$95*(Option_3<>NA)","v":189.14473381876644},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AA$3)-AA$95*(Option_3<>NA)","v":193.87335216423554},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AB$3)-AB$95*(Option_3<>NA)","v":198.72018596834135},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AC$3)-AC$95*(Option_3<>NA)","v":203.68819061754985},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AD$3)-AD$95*(Option_3<>NA)","v":208.78039538298853},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AE$3)-AE$95*(Option_3<>NA)","v":213.99990526756318},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AF$3)-AF$95*(Option_3<>NA)","v":219.34990289925224},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AG$3)-AG$95*(Option_3<>NA)","v":224.83365047173345},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AH$3)-AH$95*(Option_3<>NA)","v":230.45449173352674},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AI$3)-AI$95*(Option_3<>NA)","v":236.21585402686483},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AJ$3)-AJ$95*(Option_3<>NA)","v":242.1212503775364},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AK$3)-AK$95*(Option_3<>NA)","v":248.17428163697474},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AL$3)-AL$95*(Option_3<>NA)","v":254.37863867789903},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AM$3)-AM$95*(Option_3<>NA)","v":260.73810464484649},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AN$3)-AN$95*(Option_3<>NA)","v":267.25655726096755},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AO$3)-AO$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AP$3)-AP$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AQ$3)-AQ$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AR$3)-AR$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AS$3)-AS$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AT$3)-AT$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AU$3)-AU$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AV$3)-AV$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AW$3)-AW$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AX$3)-AX$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AY$3)-AY$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,AZ$3)-AZ$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,BA$3)-BA$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,BB$3)-BB$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,BC$3)-BC$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,BD$3)-BD$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,BE$3)-BE$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,BF$3)-BF$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,BG$3)-BG$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,BH$3)-BH$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,BI$3)-BI$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,BJ$3)-BJ$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,BK$3)-BK$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,BL$3)-BL$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,BM$3)-BM$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,BN$3)-BN$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,BO$3)-BO$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,BP$3)-BP$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,BQ$3)-BQ$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,BR$3)-BR$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,BS$3)-BS$95*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$93:$BR$93,'Calc|Option 3'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 3'!$K$244:$BR$244,'Calc|Option 3'!$K$4:$BR$4,BT$3)-BT$95*(Option_3<>NA)","v":0}]
[null,null,null,{"$f":"$D$16","v":"Option 4 - Rehabilitate all ferrous mains and increase network pressure to 210kPa"},"Calc|Option 4","$000","Nominal","End-year",null,{"$f":"'Calc|Option 4'!$J$93+'Calc|Option 4'!$J$244-J$95*(Option_4<>NA)","v":2380.4218018571019},null,5026.5999175569887,{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,M$3)-M$95*(Option_4<>NA)","v":68.271689299161409},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,N$3)-N$95*(Option_4<>NA)","v":70.319839978136258},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,O$3)-O$95*(Option_4<>NA)","v":72.077835977589643},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,P$3)-P$95*(Option_4<>NA)","v":73.879781877029373},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,Q$3)-Q$95*(Option_4<>NA)","v":75.726776423955087},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,R$3)-R$95*(Option_4<>NA)","v":139.71590250219711},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,S$3)-S$95*(Option_4<>NA)","v":143.20880006475198},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,T$3)-T$95*(Option_4<>NA)","v":146.78902006637071},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,U$3)-U$95*(Option_4<>NA)","v":150.45874556802997},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,V$3)-V$95*(Option_4<>NA)","v":154.22021420723067},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,W$3)-W$95*(Option_4<>NA)","v":175.6396884026793},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,X$3)-X$95*(Option_4<>NA)","v":180.03068061274627},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,Y$3)-Y$95*(Option_4<>NA)","v":184.53144762806488},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,Z$3)-Z$95*(Option_4<>NA)","v":189.14473381876644},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AA$3)-AA$95*(Option_4<>NA)","v":193.87335216423554},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AB$3)-AB$95*(Option_4<>NA)","v":198.72018596834135},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AC$3)-AC$95*(Option_4<>NA)","v":203.68819061754985},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AD$3)-AD$95*(Option_4<>NA)","v":208.78039538298853},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AE$3)-AE$95*(Option_4<>NA)","v":213.99990526756318},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AF$3)-AF$95*(Option_4<>NA)","v":219.34990289925224},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AG$3)-AG$95*(Option_4<>NA)","v":224.83365047173345},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AH$3)-AH$95*(Option_4<>NA)","v":230.45449173352674},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AI$3)-AI$95*(Option_4<>NA)","v":236.21585402686483},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AJ$3)-AJ$95*(Option_4<>NA)","v":242.1212503775364},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AK$3)-AK$95*(Option_4<>NA)","v":248.17428163697474},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AL$3)-AL$95*(Option_4<>NA)","v":254.37863867789903},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AM$3)-AM$95*(Option_4<>NA)","v":260.73810464484649},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AN$3)-AN$95*(Option_4<>NA)","v":267.25655726096755},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AO$3)-AO$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AP$3)-AP$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AQ$3)-AQ$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AR$3)-AR$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AS$3)-AS$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AT$3)-AT$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AU$3)-AU$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AV$3)-AV$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AW$3)-AW$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AX$3)-AX$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AY$3)-AY$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,AZ$3)-AZ$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,BA$3)-BA$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,BB$3)-BB$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,BC$3)-BC$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,BD$3)-BD$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,BE$3)-BE$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,BF$3)-BF$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,BG$3)-BG$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,BH$3)-BH$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,BI$3)-BI$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,BJ$3)-BJ$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,BK$3)-BK$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,BL$3)-BL$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,BM$3)-BM$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,BN$3)-BN$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,BO$3)-BO$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,BP$3)-BP$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,BQ$3)-BQ$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,BR$3)-BR$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,BS$3)-BS$95*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$93:$BR$93,'Calc|Option 4'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 4'!$K$244:$BR$244,'Calc|Option 4'!$K$4:$BR$4,BT$3)-BT$95*(Option_4<>NA)","v":0}]
[null,null,null,{"$f":"$D$17","v":"Option 5 - Rehabilitate all the mains in the network and increase network pressure to 210kPa"},"Calc|Option 5","$000","Nominal","End-year",null,{"$f":"'Calc|Option 5'!$J$93+'Calc|Option 5'!$J$244-J$95*(Option_5<>NA)","v":2380.4218018571019},null,5026.5999175569887,{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,M$3)-M$95*(Option_5<>NA)","v":68.271689299161409},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,N$3)-N$95*(Option_5<>NA)","v":70.319839978136258},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,O$3)-O$95*(Option_5<>NA)","v":72.077835977589643},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,P$3)-P$95*(Option_5<>NA)","v":73.879781877029373},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,Q$3)-Q$95*(Option_5<>NA)","v":75.726776423955087},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,R$3)-R$95*(Option_5<>NA)","v":139.71590250219711},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,S$3)-S$95*(Option_5<>NA)","v":143.20880006475198},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,T$3)-T$95*(Option_5<>NA)","v":146.78902006637071},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,U$3)-U$95*(Option_5<>NA)","v":150.45874556802997},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,V$3)-V$95*(Option_5<>NA)","v":154.22021420723067},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,W$3)-W$95*(Option_5<>NA)","v":175.6396884026793},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,X$3)-X$95*(Option_5<>NA)","v":180.03068061274627},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,Y$3)-Y$95*(Option_5<>NA)","v":184.53144762806488},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,Z$3)-Z$95*(Option_5<>NA)","v":189.14473381876644},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AA$3)-AA$95*(Option_5<>NA)","v":193.87335216423554},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AB$3)-AB$95*(Option_5<>NA)","v":198.72018596834135},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AC$3)-AC$95*(Option_5<>NA)","v":203.68819061754985},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AD$3)-AD$95*(Option_5<>NA)","v":208.78039538298853},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AE$3)-AE$95*(Option_5<>NA)","v":213.99990526756318},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AF$3)-AF$95*(Option_5<>NA)","v":219.34990289925224},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AG$3)-AG$95*(Option_5<>NA)","v":224.83365047173345},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AH$3)-AH$95*(Option_5<>NA)","v":230.45449173352674},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AI$3)-AI$95*(Option_5<>NA)","v":236.21585402686483},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AJ$3)-AJ$95*(Option_5<>NA)","v":242.1212503775364},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AK$3)-AK$95*(Option_5<>NA)","v":248.17428163697474},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AL$3)-AL$95*(Option_5<>NA)","v":254.37863867789903},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AM$3)-AM$95*(Option_5<>NA)","v":260.73810464484649},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AN$3)-AN$95*(Option_5<>NA)","v":267.25655726096755},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AO$3)-AO$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AP$3)-AP$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AQ$3)-AQ$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AR$3)-AR$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AS$3)-AS$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AT$3)-AT$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AU$3)-AU$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AV$3)-AV$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AW$3)-AW$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AX$3)-AX$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AY$3)-AY$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,AZ$3)-AZ$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,BA$3)-BA$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,BB$3)-BB$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,BC$3)-BC$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,BD$3)-BD$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,BE$3)-BE$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,BF$3)-BF$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,BG$3)-BG$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,BH$3)-BH$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,BI$3)-BI$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,BJ$3)-BJ$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,BK$3)-BK$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,BL$3)-BL$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,BM$3)-BM$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,BN$3)-BN$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,BO$3)-BO$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,BP$3)-BP$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,BQ$3)-BQ$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,BR$3)-BR$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,BS$3)-BS$95*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$93:$BR$93,'Calc|Option 5'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 5'!$K$244:$BR$244,'Calc|Option 5'!$K$4:$BR$4,BT$3)-BT$95*(Option_5<>NA)","v":0}]
[null,null,null,{"$f":"$D$18","v":"Option 6 - Deferral of project"},"Calc|Option 6","$000","Nominal","End-year",null,{"$f":"'Calc|Option 6'!$J$93+'Calc|Option 6'!$J$244-J$95*(Option_6<>NA)","v":2380.4218018571019},null,5026.5999175569887,{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,M$3)-M$95*(Option_6<>NA)","v":68.271689299161409},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,N$3)-N$95*(Option_6<>NA)","v":70.319839978136258},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,O$3)-O$95*(Option_6<>NA)","v":72.077835977589643},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,P$3)-P$95*(Option_6<>NA)","v":73.879781877029373},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,Q$3)-Q$95*(Option_6<>NA)","v":75.726776423955087},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,R$3)-R$95*(Option_6<>NA)","v":139.71590250219711},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,S$3)-S$95*(Option_6<>NA)","v":143.20880006475198},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,T$3)-T$95*(Option_6<>NA)","v":146.78902006637071},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,U$3)-U$95*(Option_6<>NA)","v":150.45874556802997},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,V$3)-V$95*(Option_6<>NA)","v":154.22021420723067},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,W$3)-W$95*(Option_6<>NA)","v":175.6396884026793},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,X$3)-X$95*(Option_6<>NA)","v":180.03068061274627},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,Y$3)-Y$95*(Option_6<>NA)","v":184.53144762806488},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,Z$3)-Z$95*(Option_6<>NA)","v":189.14473381876644},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AA$3)-AA$95*(Option_6<>NA)","v":193.87335216423554},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AB$3)-AB$95*(Option_6<>NA)","v":198.72018596834135},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AC$3)-AC$95*(Option_6<>NA)","v":203.68819061754985},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AD$3)-AD$95*(Option_6<>NA)","v":208.78039538298853},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AE$3)-AE$95*(Option_6<>NA)","v":213.99990526756318},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AF$3)-AF$95*(Option_6<>NA)","v":219.34990289925224},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AG$3)-AG$95*(Option_6<>NA)","v":224.83365047173345},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AH$3)-AH$95*(Option_6<>NA)","v":230.45449173352674},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AI$3)-AI$95*(Option_6<>NA)","v":236.21585402686483},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AJ$3)-AJ$95*(Option_6<>NA)","v":242.1212503775364},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AK$3)-AK$95*(Option_6<>NA)","v":248.17428163697474},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AL$3)-AL$95*(Option_6<>NA)","v":254.37863867789903},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AM$3)-AM$95*(Option_6<>NA)","v":260.73810464484649},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AN$3)-AN$95*(Option_6<>NA)","v":267.25655726096755},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AO$3)-AO$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AP$3)-AP$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AQ$3)-AQ$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AR$3)-AR$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AS$3)-AS$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AT$3)-AT$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AU$3)-AU$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AV$3)-AV$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AW$3)-AW$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AX$3)-AX$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AY$3)-AY$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,AZ$3)-AZ$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,BA$3)-BA$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,BB$3)-BB$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,BC$3)-BC$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,BD$3)-BD$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,BE$3)-BE$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,BF$3)-BF$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,BG$3)-BG$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,BH$3)-BH$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,BI$3)-BI$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,BJ$3)-BJ$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,BK$3)-BK$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,BL$3)-BL$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,BM$3)-BM$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,BN$3)-BN$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,BO$3)-BO$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,BP$3)-BP$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,BQ$3)-BQ$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,BR$3)-BR$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,BS$3)-BS$95*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$93:$BR$93,'Calc|Option 6'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 6'!$K$244:$BR$244,'Calc|Option 6'!$K$4:$BR$4,BT$3)-BT$95*(Option_6<>NA)","v":0}]
[null,null,null,{"$f":"$D$19","v":"n/a - [Insert short option description]"},"Calc|Option 7","$000","Nominal","End-year",null,{"$f":"'Calc|Option 7'!$J$93+'Calc|Option 7'!$J$244-J$95*(Option_7<>NA)","v":0},null,0,{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,M$3)-M$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,N$3)-N$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,O$3)-O$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,P$3)-P$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,Q$3)-Q$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,R$3)-R$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,S$3)-S$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,T$3)-T$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,U$3)-U$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,V$3)-V$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,W$3)-W$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,X$3)-X$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,Y$3)-Y$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,Z$3)-Z$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AA$3)-AA$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AB$3)-AB$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AC$3)-AC$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AD$3)-AD$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AE$3)-AE$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AF$3)-AF$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AG$3)-AG$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AH$3)-AH$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AI$3)-AI$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AJ$3)-AJ$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AK$3)-AK$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AL$3)-AL$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AM$3)-AM$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AN$3)-AN$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AO$3)-AO$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AP$3)-AP$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AQ$3)-AQ$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AR$3)-AR$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AS$3)-AS$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AT$3)-AT$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AU$3)-AU$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AV$3)-AV$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AW$3)-AW$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AX$3)-AX$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AY$3)-AY$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,AZ$3)-AZ$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,BA$3)-BA$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,BB$3)-BB$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,BC$3)-BC$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,BD$3)-BD$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,BE$3)-BE$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,BF$3)-BF$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,BG$3)-BG$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,BH$3)-BH$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,BI$3)-BI$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,BJ$3)-BJ$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,BK$3)-BK$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,BL$3)-BL$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,BM$3)-BM$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,BN$3)-BN$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,BO$3)-BO$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,BP$3)-BP$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,BQ$3)-BQ$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,BR$3)-BR$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,BS$3)-BS$95*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$93:$BR$93,'Calc|Option 7'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 7'!$K$244:$BR$244,'Calc|Option 7'!$K$4:$BR$4,BT$3)-BT$95*(Option_7<>NA)","v":0}]
[]
[null,null,null,{"$f":"Lookup!$C$139","v":"Reduced energy losses"},"Source","Unit","Basis","Timing",null,"NPV",null,"Total",{"$f":"\"FY\"&RIGHT(M$3,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AS$3,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Calc|Option 1'!$D$222&\" - \"&D109","v":"Energy Losses - Option 1 - Status Quo"},"Calc|Option 1",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"'Calc|Option 1'!$J$94+'Calc|Option 1'!$J$222","v":0},null,{"$f":"SUM(M107:BT107)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,M$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,N$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,O$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,P$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,Q$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,R$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,S$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,T$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,U$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,V$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,W$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,X$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,Y$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,Z$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AA$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AB$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AC$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AD$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AE$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AF$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AG$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AH$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AI$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AJ$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AK$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AL$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AM$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AN$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AO$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AP$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AQ$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AR$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AS$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AT$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AU$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AV$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AW$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AX$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AY$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,AZ$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,BA$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,BB$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,BC$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,BD$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,BE$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,BF$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,BG$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,BH$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,BI$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,BJ$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,BK$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,BL$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,BM$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,BN$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,BO$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,BP$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,BQ$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,BR$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,BS$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$94:$BR$94,'Calc|Option 1'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 1'!$K$222:$BR$222,'Calc|Option 1'!$K$4:$BR$4,BT$3)","v":0}]
[]
[null,null,null,{"$f":"$D$13","v":"Option 1 - Status Quo"},"Calc|Option 1",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,0,null,{"$f":"SUM(M109:BT109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$14","v":"Option 2 - Undertake minor capital works on ferrous mains"},"Calc|Option 2","$000","Nominal","End-year",null,{"$f":"'Calc|Option 2'!$J$94+'Calc|Option 2'!$J$245-J$107","v":0},null,0,{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,M$3)-M$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,N$3)-N$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,O$3)-O$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,P$3)-P$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,Q$3)-Q$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,R$3)-R$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,S$3)-S$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,T$3)-T$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,U$3)-U$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,V$3)-V$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,W$3)-W$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,X$3)-X$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,Y$3)-Y$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,Z$3)-Z$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AA$3)-AA$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AB$3)-AB$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AC$3)-AC$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AD$3)-AD$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AE$3)-AE$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AF$3)-AF$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AG$3)-AG$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AH$3)-AH$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AI$3)-AI$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AJ$3)-AJ$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AK$3)-AK$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AL$3)-AL$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AM$3)-AM$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AN$3)-AN$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AO$3)-AO$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AP$3)-AP$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AQ$3)-AQ$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AR$3)-AR$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AS$3)-AS$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AT$3)-AT$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AU$3)-AU$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AV$3)-AV$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AW$3)-AW$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AX$3)-AX$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AY$3)-AY$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,AZ$3)-AZ$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,BA$3)-BA$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,BB$3)-BB$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,BC$3)-BC$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,BD$3)-BD$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,BE$3)-BE$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,BF$3)-BF$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,BG$3)-BG$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,BH$3)-BH$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,BI$3)-BI$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,BJ$3)-BJ$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,BK$3)-BK$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,BL$3)-BL$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,BM$3)-BM$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,BN$3)-BN$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,BO$3)-BO$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,BP$3)-BP$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,BQ$3)-BQ$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,BR$3)-BR$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,BS$3)-BS$107","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$94:$BR$94,'Calc|Option 2'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 2'!$K$245:$BR$245,'Calc|Option 2'!$K$4:$BR$4,BT$3)-BT$107","v":0}]
[null,null,null,{"$f":"$D$15","v":"Option 3 - Replace cast irons mains with plastic mains and maintain network pressure of 7kpa"},"Calc|Option 3","$000","Nominal","End-year",null,{"$f":"('Calc|Option 3'!$J$94+'Calc|Option 3'!$J$245-J$107)*(Option_3<>NA)","v":0},null,0,{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,M$3)-M$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,N$3)-N$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,O$3)-O$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,P$3)-P$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,Q$3)-Q$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,R$3)-R$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,S$3)-S$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,T$3)-T$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,U$3)-U$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,V$3)-V$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,W$3)-W$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,X$3)-X$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,Y$3)-Y$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,Z$3)-Z$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AA$3)-AA$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AB$3)-AB$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AC$3)-AC$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AD$3)-AD$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AE$3)-AE$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AF$3)-AF$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AG$3)-AG$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AH$3)-AH$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AI$3)-AI$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AJ$3)-AJ$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AK$3)-AK$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AL$3)-AL$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AM$3)-AM$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AN$3)-AN$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AO$3)-AO$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AP$3)-AP$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AQ$3)-AQ$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AR$3)-AR$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AS$3)-AS$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AT$3)-AT$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AU$3)-AU$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AV$3)-AV$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AW$3)-AW$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AX$3)-AX$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AY$3)-AY$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,AZ$3)-AZ$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,BA$3)-BA$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,BB$3)-BB$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,BC$3)-BC$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,BD$3)-BD$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,BE$3)-BE$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,BF$3)-BF$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,BG$3)-BG$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,BH$3)-BH$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,BI$3)-BI$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,BJ$3)-BJ$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,BK$3)-BK$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,BL$3)-BL$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,BM$3)-BM$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,BN$3)-BN$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,BO$3)-BO$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,BP$3)-BP$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,BQ$3)-BQ$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,BR$3)-BR$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,BS$3)-BS$107*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$94:$BR$94,'Calc|Option 3'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 3'!$K$245:$BR$245,'Calc|Option 3'!$K$4:$BR$4,BT$3)-BT$107*(Option_3<>NA)","v":0}]
[null,null,null,{"$f":"$D$16","v":"Option 4 - Rehabilitate all ferrous mains and increase network pressure to 210kPa"},"Calc|Option 4","$000","Nominal","End-year",null,{"$f":"'Calc|Option 4'!$J$94+'Calc|Option 4'!$J$245-J$107*(Option_4<>NA)","v":0},null,0,{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,M$3)-M$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,N$3)-N$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,O$3)-O$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,P$3)-P$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,Q$3)-Q$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,R$3)-R$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,S$3)-S$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,T$3)-T$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,U$3)-U$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,V$3)-V$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,W$3)-W$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,X$3)-X$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,Y$3)-Y$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,Z$3)-Z$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AA$3)-AA$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AB$3)-AB$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AC$3)-AC$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AD$3)-AD$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AE$3)-AE$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AF$3)-AF$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AG$3)-AG$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AH$3)-AH$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AI$3)-AI$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AJ$3)-AJ$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AK$3)-AK$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AL$3)-AL$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AM$3)-AM$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AN$3)-AN$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AO$3)-AO$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AP$3)-AP$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AQ$3)-AQ$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AR$3)-AR$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AS$3)-AS$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AT$3)-AT$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AU$3)-AU$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AV$3)-AV$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AW$3)-AW$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AX$3)-AX$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AY$3)-AY$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,AZ$3)-AZ$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,BA$3)-BA$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,BB$3)-BB$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,BC$3)-BC$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,BD$3)-BD$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,BE$3)-BE$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,BF$3)-BF$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,BG$3)-BG$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,BH$3)-BH$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,BI$3)-BI$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,BJ$3)-BJ$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,BK$3)-BK$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,BL$3)-BL$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,BM$3)-BM$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,BN$3)-BN$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,BO$3)-BO$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,BP$3)-BP$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,BQ$3)-BQ$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,BR$3)-BR$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,BS$3)-BS$107*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$94:$BR$94,'Calc|Option 4'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 4'!$K$245:$BR$245,'Calc|Option 4'!$K$4:$BR$4,BT$3)-BT$107*(Option_4<>NA)","v":0}]
[null,null,null,{"$f":"$D$17","v":"Option 5 - Rehabilitate all the mains in the network and increase network pressure to 210kPa"},"Calc|Option 5","$000","Nominal","End-year",null,{"$f":"'Calc|Option 5'!$J$94+'Calc|Option 5'!$J$245-J$107*(Option_5<>NA)","v":0},null,0,{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,M$3)-M$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,N$3)-N$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,O$3)-O$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,P$3)-P$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,Q$3)-Q$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,R$3)-R$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,S$3)-S$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,T$3)-T$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,U$3)-U$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,V$3)-V$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,W$3)-W$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,X$3)-X$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,Y$3)-Y$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,Z$3)-Z$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AA$3)-AA$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AB$3)-AB$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AC$3)-AC$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AD$3)-AD$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AE$3)-AE$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AF$3)-AF$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AG$3)-AG$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AH$3)-AH$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AI$3)-AI$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AJ$3)-AJ$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AK$3)-AK$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AL$3)-AL$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AM$3)-AM$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AN$3)-AN$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AO$3)-AO$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AP$3)-AP$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AQ$3)-AQ$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AR$3)-AR$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AS$3)-AS$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AT$3)-AT$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AU$3)-AU$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AV$3)-AV$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AW$3)-AW$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AX$3)-AX$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AY$3)-AY$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,AZ$3)-AZ$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,BA$3)-BA$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,BB$3)-BB$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,BC$3)-BC$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,BD$3)-BD$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,BE$3)-BE$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,BF$3)-BF$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,BG$3)-BG$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,BH$3)-BH$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,BI$3)-BI$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,BJ$3)-BJ$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,BK$3)-BK$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,BL$3)-BL$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,BM$3)-BM$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,BN$3)-BN$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,BO$3)-BO$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,BP$3)-BP$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,BQ$3)-BQ$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,BR$3)-BR$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,BS$3)-BS$107*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$94:$BR$94,'Calc|Option 5'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 5'!$K$245:$BR$245,'Calc|Option 5'!$K$4:$BR$4,BT$3)-BT$107*(Option_5<>NA)","v":0}]
[null,null,null,{"$f":"$D$18","v":"Option 6 - Deferral of project"},"Calc|Option 6","$000","Nominal","End-year",null,{"$f":"'Calc|Option 6'!$J$94+'Calc|Option 6'!$J$245-J$107*(Option_6<>NA)","v":0},null,0,{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,M$3)-M$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,N$3)-N$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,O$3)-O$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,P$3)-P$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,Q$3)-Q$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,R$3)-R$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,S$3)-S$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,T$3)-T$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,U$3)-U$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,V$3)-V$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,W$3)-W$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,X$3)-X$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,Y$3)-Y$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,Z$3)-Z$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AA$3)-AA$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AB$3)-AB$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AC$3)-AC$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AD$3)-AD$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AE$3)-AE$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AF$3)-AF$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AG$3)-AG$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AH$3)-AH$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AI$3)-AI$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AJ$3)-AJ$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AK$3)-AK$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AL$3)-AL$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AM$3)-AM$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AN$3)-AN$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AO$3)-AO$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AP$3)-AP$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AQ$3)-AQ$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AR$3)-AR$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AS$3)-AS$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AT$3)-AT$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AU$3)-AU$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AV$3)-AV$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AW$3)-AW$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AX$3)-AX$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AY$3)-AY$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,AZ$3)-AZ$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,BA$3)-BA$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,BB$3)-BB$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,BC$3)-BC$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,BD$3)-BD$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,BE$3)-BE$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,BF$3)-BF$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,BG$3)-BG$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,BH$3)-BH$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,BI$3)-BI$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,BJ$3)-BJ$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,BK$3)-BK$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,BL$3)-BL$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,BM$3)-BM$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,BN$3)-BN$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,BO$3)-BO$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,BP$3)-BP$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,BQ$3)-BQ$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,BR$3)-BR$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,BS$3)-BS$107*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$94:$BR$94,'Calc|Option 6'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 6'!$K$245:$BR$245,'Calc|Option 6'!$K$4:$BR$4,BT$3)-BT$107*(Option_6<>NA)","v":0}]
[null,null,null,{"$f":"$D$19","v":"n/a - [Insert short option description]"},"Calc|Option 7","$000","Nominal","End-year",null,{"$f":"'Calc|Option 7'!$J$94+'Calc|Option 7'!$J$245-J$107*(Option_7<>NA)","v":0},null,0,{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,M$3)-M$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,N$3)-N$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,O$3)-O$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,P$3)-P$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,Q$3)-Q$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,R$3)-R$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,S$3)-S$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,T$3)-T$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,U$3)-U$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,V$3)-V$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,W$3)-W$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,X$3)-X$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,Y$3)-Y$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,Z$3)-Z$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AA$3)-AA$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AB$3)-AB$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AC$3)-AC$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AD$3)-AD$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AE$3)-AE$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AF$3)-AF$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AG$3)-AG$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AH$3)-AH$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AI$3)-AI$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AJ$3)-AJ$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AK$3)-AK$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AL$3)-AL$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AM$3)-AM$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AN$3)-AN$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AO$3)-AO$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AP$3)-AP$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AQ$3)-AQ$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AR$3)-AR$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AS$3)-AS$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AT$3)-AT$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AU$3)-AU$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AV$3)-AV$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AW$3)-AW$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AX$3)-AX$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AY$3)-AY$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,AZ$3)-AZ$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,BA$3)-BA$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,BB$3)-BB$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,BC$3)-BC$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,BD$3)-BD$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,BE$3)-BE$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,BF$3)-BF$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,BG$3)-BG$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,BH$3)-BH$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,BI$3)-BI$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,BJ$3)-BJ$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,BK$3)-BK$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,BL$3)-BL$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,BM$3)-BM$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,BN$3)-BN$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,BO$3)-BO$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,BP$3)-BP$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,BQ$3)-BQ$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,BR$3)-BR$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,BS$3)-BS$107*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$94:$BR$94,'Calc|Option 7'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 7'!$K$245:$BR$245,'Calc|Option 7'!$K$4:$BR$4,BT$3)-BT$107*(Option_7<>NA)","v":0}]
[]
[null,null,null,{"$f":"Lookup!$C$141","v":"Other Economic Benefits"},"Source","Unit","Basis","Timing",null,"NPV",null,"Total",{"$f":"\"FY\"&RIGHT(M$3,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AS$3,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[null,null,null,{"$f":"'Calc|Option 1'!$D$223&\" - \"&D121","v":"Other Economic Benefits - Option 1 - Status Quo"},"Calc|Option 1",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,{"$f":"'Calc|Option 1'!$J$95+'Calc|Option 1'!$J$223","v":-15204.551608376649},null,{"$f":"SUM(M119:BT119)","v":-35871.045412363463},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,M$3)","v":-271.89461032923924},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,N$3)","v":-303.19007377640196},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,O$3)","v":-333.13455040435247},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,P$3)","v":-359.25419879635245},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,Q$3)","v":-392.05774287076923},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,R$3)","v":-431.44122125752205},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,S$3)","v":-493.8303407934992},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,T$3)","v":-553.55135895688602},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,U$3)","v":-621.51116060966308},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,V$3)","v":-698.20402577371294},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,W$3)","v":-778.28353333632481},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,X$3)","v":-861.86959346709261},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,Y$3)","v":-955.28724851518996},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,Z$3)","v":-1052.7516035372846},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AA$3)","v":-1160.941613554694},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AB$3)","v":-1273.8157717384813},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AC$3)","v":-1398.3380018540456},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AD$3)","v":-1535.2120079042227},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AE$3)","v":-1685.1505972740763},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AF$3)","v":-1841.5274382569148},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AG$3)","v":-2019.6541808914178},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AH$3)","v":-2213.1506295747386},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AI$3)","v":-2422.8909973895234},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AJ$3)","v":-2649.734963148097},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AK$3)","v":-2902.9186097982297},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AL$3)","v":-3175.4813911337387},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AM$3)","v":-3485.9679474209865},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AN$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AO$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AP$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AQ$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AR$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AS$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AT$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AU$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AV$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AW$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AX$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AY$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,AZ$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,BA$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,BB$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,BC$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,BD$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,BE$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,BF$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,BG$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,BH$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,BI$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,BJ$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,BK$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,BL$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,BM$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,BN$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,BO$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,BP$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,BQ$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,BR$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,BS$3)","v":0},{"$f":"SUMIFS('Calc|Option 1'!$K$95:$BR$95,'Calc|Option 1'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 1'!$K$223:$BR$223,'Calc|Option 1'!$K$4:$BR$4,BT$3)","v":0}]
[]
[null,null,null,{"$f":"$D$13","v":"Option 1 - Status Quo"},"Calc|Option 1",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"End_of_year","v":"End-year"},null,0,null,{"$f":"SUM(M121:BT121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$14","v":"Option 2 - Undertake minor capital works on ferrous mains"},"Calc|Option 2","$000","Nominal","End-year",null,{"$f":"'Calc|Option 2'!$J$95+'Calc|Option 2'!$J$246-J$119","v":0},null,0,{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,M$3)-M$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,N$3)-N$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,O$3)-O$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,P$3)-P$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,Q$3)-Q$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,R$3)-R$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,S$3)-S$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,T$3)-T$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,U$3)-U$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,V$3)-V$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,W$3)-W$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,X$3)-X$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,Y$3)-Y$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,Z$3)-Z$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AA$3)-AA$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AB$3)-AB$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AC$3)-AC$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AD$3)-AD$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AE$3)-AE$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AF$3)-AF$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AG$3)-AG$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AH$3)-AH$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AI$3)-AI$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AJ$3)-AJ$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AK$3)-AK$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AL$3)-AL$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AM$3)-AM$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AN$3)-AN$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AO$3)-AO$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AP$3)-AP$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AQ$3)-AQ$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AR$3)-AR$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AS$3)-AS$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AT$3)-AT$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AU$3)-AU$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AV$3)-AV$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AW$3)-AW$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AX$3)-AX$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AY$3)-AY$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,AZ$3)-AZ$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,BA$3)-BA$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,BB$3)-BB$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,BC$3)-BC$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,BD$3)-BD$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,BE$3)-BE$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,BF$3)-BF$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,BG$3)-BG$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,BH$3)-BH$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,BI$3)-BI$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,BJ$3)-BJ$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,BK$3)-BK$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,BL$3)-BL$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,BM$3)-BM$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,BN$3)-BN$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,BO$3)-BO$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,BP$3)-BP$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,BQ$3)-BQ$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,BR$3)-BR$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,BS$3)-BS$119","v":0},{"$f":"SUMIFS('Calc|Option 2'!$K$95:$BR$95,'Calc|Option 2'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 2'!$K$246:$BR$246,'Calc|Option 2'!$K$4:$BR$4,BT$3)-BT$119","v":0}]
[null,null,null,{"$f":"$D$15","v":"Option 3 - Replace cast irons mains with plastic mains and maintain network pressure of 7kpa"},"Calc|Option 3","$000","Nominal","End-year",null,{"$f":"('Calc|Option 3'!$J$95+'Calc|Option 3'!$J$246-J$119)*(Option_3<>NA)","v":14160.668111779525},null,34681.020079037335,{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,M$3)-M$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,N$3)-N$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,O$3)-O$119*(Option_3<>NA)","v":5.9941401533470753},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,P$3)-P$119*(Option_3<>NA)","v":106.057531805937},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,Q$3)-Q$119*(Option_3<>NA)","v":391.66568512789848},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,R$3)-R$119*(Option_3<>NA)","v":431.00978003626454},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,S$3)-S$119*(Option_3<>NA)","v":493.33651045270568},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,T$3)-T$119*(Option_3<>NA)","v":552.99780759792918},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,U$3)-U$119*(Option_3<>NA)","v":620.88964944905342},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,V$3)-V$119*(Option_3<>NA)","v":697.50582174793919},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,W$3)-W$119*(Option_3<>NA)","v":777.50524980298849},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,X$3)-X$119*(Option_3<>NA)","v":861.00772387362554},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,Y$3)-Y$119*(Option_3<>NA)","v":954.33196126667474},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,Z$3)-Z$119*(Option_3<>NA)","v":1051.6988519337474},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AA$3)-AA$119*(Option_3<>NA)","v":1159.7806719411392},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AB$3)-AB$119*(Option_3<>NA)","v":1272.5419559667428},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AC$3)-AC$119*(Option_3<>NA)","v":1396.9396638521916},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AD$3)-AD$119*(Option_3<>NA)","v":1533.6767958963185},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AE$3)-AE$119*(Option_3<>NA)","v":1683.4654466768022},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AF$3)-AF$119*(Option_3<>NA)","v":1839.6859108186579},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AG$3)-AG$119*(Option_3<>NA)","v":2017.6345267105264},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AH$3)-AH$119*(Option_3<>NA)","v":2210.937478945164},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AI$3)-AI$119*(Option_3<>NA)","v":2420.4681063921339},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AJ$3)-AJ$119*(Option_3<>NA)","v":2647.0852281849488},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AK$3)-AK$119*(Option_3<>NA)","v":2900.0156911884314},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AL$3)-AL$119*(Option_3<>NA)","v":3172.3059097426049},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AM$3)-AM$119*(Option_3<>NA)","v":3482.4819794735654},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AN$3)-AN$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AO$3)-AO$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AP$3)-AP$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AQ$3)-AQ$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AR$3)-AR$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AS$3)-AS$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AT$3)-AT$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AU$3)-AU$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AV$3)-AV$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AW$3)-AW$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AX$3)-AX$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AY$3)-AY$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,AZ$3)-AZ$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,BA$3)-BA$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,BB$3)-BB$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,BC$3)-BC$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,BD$3)-BD$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,BE$3)-BE$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,BF$3)-BF$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,BG$3)-BG$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,BH$3)-BH$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,BI$3)-BI$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,BJ$3)-BJ$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,BK$3)-BK$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,BL$3)-BL$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,BM$3)-BM$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,BN$3)-BN$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,BO$3)-BO$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,BP$3)-BP$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,BQ$3)-BQ$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,BR$3)-BR$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,BS$3)-BS$119*(Option_3<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 3'!$K$95:$BR$95,'Calc|Option 3'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 3'!$K$246:$BR$246,'Calc|Option 3'!$K$4:$BR$4,BT$3)-BT$119*(Option_3<>NA)","v":0}]
[null,null,null,{"$f":"$D$16","v":"Option 4 - Rehabilitate all ferrous mains and increase network pressure to 210kPa"},"Calc|Option 4","$000","Nominal","End-year",null,{"$f":"'Calc|Option 4'!$J$95+'Calc|Option 4'!$J$246-J$119*(Option_4<>NA)","v":14161.598545668918},null,34682.142331369512,{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,M$3)-M$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,N$3)-N$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,O$3)-O$119*(Option_4<>NA)","v":6.0060853455412939},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,P$3)-P$119*(Option_4<>NA)","v":107.16783894591688},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,Q$3)-Q$119*(Option_4<>NA)","v":391.66568512789848},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,R$3)-R$119*(Option_4<>NA)","v":431.00978003626454},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,S$3)-S$119*(Option_4<>NA)","v":493.33651045270568},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,T$3)-T$119*(Option_4<>NA)","v":552.99780759792918},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,U$3)-U$119*(Option_4<>NA)","v":620.88964944905342},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,V$3)-V$119*(Option_4<>NA)","v":697.50582174793919},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,W$3)-W$119*(Option_4<>NA)","v":777.50524980298849},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,X$3)-X$119*(Option_4<>NA)","v":861.00772387362554},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,Y$3)-Y$119*(Option_4<>NA)","v":954.33196126667474},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,Z$3)-Z$119*(Option_4<>NA)","v":1051.6988519337474},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AA$3)-AA$119*(Option_4<>NA)","v":1159.7806719411392},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AB$3)-AB$119*(Option_4<>NA)","v":1272.5419559667428},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AC$3)-AC$119*(Option_4<>NA)","v":1396.9396638521916},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AD$3)-AD$119*(Option_4<>NA)","v":1533.6767958963185},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AE$3)-AE$119*(Option_4<>NA)","v":1683.4654466768022},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AF$3)-AF$119*(Option_4<>NA)","v":1839.6859108186579},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AG$3)-AG$119*(Option_4<>NA)","v":2017.6345267105264},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AH$3)-AH$119*(Option_4<>NA)","v":2210.937478945164},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AI$3)-AI$119*(Option_4<>NA)","v":2420.4681063921339},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AJ$3)-AJ$119*(Option_4<>NA)","v":2647.0852281849488},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AK$3)-AK$119*(Option_4<>NA)","v":2900.0156911884314},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AL$3)-AL$119*(Option_4<>NA)","v":3172.3059097426049},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AM$3)-AM$119*(Option_4<>NA)","v":3482.4819794735654},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AN$3)-AN$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AO$3)-AO$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AP$3)-AP$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AQ$3)-AQ$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AR$3)-AR$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AS$3)-AS$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AT$3)-AT$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AU$3)-AU$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AV$3)-AV$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AW$3)-AW$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AX$3)-AX$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AY$3)-AY$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,AZ$3)-AZ$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,BA$3)-BA$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,BB$3)-BB$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,BC$3)-BC$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,BD$3)-BD$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,BE$3)-BE$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,BF$3)-BF$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,BG$3)-BG$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,BH$3)-BH$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,BI$3)-BI$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,BJ$3)-BJ$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,BK$3)-BK$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,BL$3)-BL$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,BM$3)-BM$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,BN$3)-BN$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,BO$3)-BO$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,BP$3)-BP$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,BQ$3)-BQ$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,BR$3)-BR$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,BS$3)-BS$119*(Option_4<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 4'!$K$95:$BR$95,'Calc|Option 4'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 4'!$K$246:$BR$246,'Calc|Option 4'!$K$4:$BR$4,BT$3)-BT$119*(Option_4<>NA)","v":0}]
[null,null,null,{"$f":"$D$17","v":"Option 5 - Rehabilitate all the mains in the network and increase network pressure to 210kPa"},"Calc|Option 5","$000","Nominal","End-year",null,{"$f":"'Calc|Option 5'!$J$95+'Calc|Option 5'!$J$246-J$119*(Option_5<>NA)","v":14362.216686200962},null,34919.165508761071,{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,M$3)-M$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,N$3)-N$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,O$3)-O$119*(Option_5<>NA)","v":110.93380528464937},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,P$3)-P$119*(Option_5<>NA)","v":239.26329639837073},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,Q$3)-Q$119*(Option_5<>NA)","v":391.66568512789848},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,R$3)-R$119*(Option_5<>NA)","v":431.00978003626454},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,S$3)-S$119*(Option_5<>NA)","v":493.33651045270568},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,T$3)-T$119*(Option_5<>NA)","v":552.99780759792918},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,U$3)-U$119*(Option_5<>NA)","v":620.88964944905342},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,V$3)-V$119*(Option_5<>NA)","v":697.50582174793919},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,W$3)-W$119*(Option_5<>NA)","v":777.50524980298849},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,X$3)-X$119*(Option_5<>NA)","v":861.00772387362554},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,Y$3)-Y$119*(Option_5<>NA)","v":954.33196126667474},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,Z$3)-Z$119*(Option_5<>NA)","v":1051.6988519337474},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AA$3)-AA$119*(Option_5<>NA)","v":1159.7806719411392},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AB$3)-AB$119*(Option_5<>NA)","v":1272.5419559667428},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AC$3)-AC$119*(Option_5<>NA)","v":1396.9396638521916},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AD$3)-AD$119*(Option_5<>NA)","v":1533.6767958963185},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AE$3)-AE$119*(Option_5<>NA)","v":1683.4654466768022},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AF$3)-AF$119*(Option_5<>NA)","v":1839.6859108186579},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AG$3)-AG$119*(Option_5<>NA)","v":2017.6345267105264},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AH$3)-AH$119*(Option_5<>NA)","v":2210.937478945164},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AI$3)-AI$119*(Option_5<>NA)","v":2420.4681063921339},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AJ$3)-AJ$119*(Option_5<>NA)","v":2647.0852281849488},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AK$3)-AK$119*(Option_5<>NA)","v":2900.0156911884314},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AL$3)-AL$119*(Option_5<>NA)","v":3172.3059097426049},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AM$3)-AM$119*(Option_5<>NA)","v":3482.4819794735654},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AN$3)-AN$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AO$3)-AO$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AP$3)-AP$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AQ$3)-AQ$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AR$3)-AR$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AS$3)-AS$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AT$3)-AT$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AU$3)-AU$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AV$3)-AV$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AW$3)-AW$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AX$3)-AX$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AY$3)-AY$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,AZ$3)-AZ$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,BA$3)-BA$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,BB$3)-BB$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,BC$3)-BC$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,BD$3)-BD$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,BE$3)-BE$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,BF$3)-BF$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,BG$3)-BG$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,BH$3)-BH$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,BI$3)-BI$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,BJ$3)-BJ$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,BK$3)-BK$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,BL$3)-BL$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,BM$3)-BM$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,BN$3)-BN$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,BO$3)-BO$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,BP$3)-BP$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,BQ$3)-BQ$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,BR$3)-BR$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,BS$3)-BS$119*(Option_5<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 5'!$K$95:$BR$95,'Calc|Option 5'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 5'!$K$246:$BR$246,'Calc|Option 5'!$K$4:$BR$4,BT$3)-BT$119*(Option_5<>NA)","v":0}]
[null,null,null,{"$f":"$D$18","v":"Option 6 - Deferral of project"},"Calc|Option 6","$000","Nominal","End-year",null,{"$f":"'Calc|Option 6'!$J$95+'Calc|Option 6'!$J$246-J$119*(Option_6<>NA)","v":12419.690887681612},null,32272.509049760298,{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,M$3)-M$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,N$3)-N$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,O$3)-O$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,P$3)-P$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,Q$3)-Q$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,R$3)-R$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,S$3)-S$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,T$3)-T$119*(Option_6<>NA)","v":9.960132996220068},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,U$3)-U$119*(Option_6<>NA)","v":183.47994234987186},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,V$3)-V$119*(Option_6<>NA)","v":697.50582174793919},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,W$3)-W$119*(Option_6<>NA)","v":777.50524980298849},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,X$3)-X$119*(Option_6<>NA)","v":861.00772387362554},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,Y$3)-Y$119*(Option_6<>NA)","v":954.33196126667474},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,Z$3)-Z$119*(Option_6<>NA)","v":1051.6988519337474},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AA$3)-AA$119*(Option_6<>NA)","v":1159.7806719411392},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AB$3)-AB$119*(Option_6<>NA)","v":1272.5419559667428},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AC$3)-AC$119*(Option_6<>NA)","v":1396.9396638521916},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AD$3)-AD$119*(Option_6<>NA)","v":1533.6767958963185},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AE$3)-AE$119*(Option_6<>NA)","v":1683.4654466768022},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AF$3)-AF$119*(Option_6<>NA)","v":1839.6859108186579},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AG$3)-AG$119*(Option_6<>NA)","v":2017.6345267105264},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AH$3)-AH$119*(Option_6<>NA)","v":2210.937478945164},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AI$3)-AI$119*(Option_6<>NA)","v":2420.4681063921339},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AJ$3)-AJ$119*(Option_6<>NA)","v":2647.0852281849488},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AK$3)-AK$119*(Option_6<>NA)","v":2900.0156911884314},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AL$3)-AL$119*(Option_6<>NA)","v":3172.3059097426049},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AM$3)-AM$119*(Option_6<>NA)","v":3482.4819794735654},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AN$3)-AN$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AO$3)-AO$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AP$3)-AP$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AQ$3)-AQ$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AR$3)-AR$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AS$3)-AS$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AT$3)-AT$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AU$3)-AU$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AV$3)-AV$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AW$3)-AW$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AX$3)-AX$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AY$3)-AY$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,AZ$3)-AZ$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,BA$3)-BA$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,BB$3)-BB$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,BC$3)-BC$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,BD$3)-BD$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,BE$3)-BE$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,BF$3)-BF$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,BG$3)-BG$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,BH$3)-BH$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,BI$3)-BI$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,BJ$3)-BJ$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,BK$3)-BK$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,BL$3)-BL$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,BM$3)-BM$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,BN$3)-BN$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,BO$3)-BO$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,BP$3)-BP$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,BQ$3)-BQ$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,BR$3)-BR$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,BS$3)-BS$119*(Option_6<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 6'!$K$95:$BR$95,'Calc|Option 6'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 6'!$K$246:$BR$246,'Calc|Option 6'!$K$4:$BR$4,BT$3)-BT$119*(Option_6<>NA)","v":0}]
[null,null,null,{"$f":"$D$19","v":"n/a - [Insert short option description]"},"Calc|Option 7","$000","Nominal","End-year",null,{"$f":"'Calc|Option 7'!$J$95+'Calc|Option 7'!$J$246-J$119*(Option_7<>NA)","v":0},null,0,{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,M$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,M$3)-M$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,N$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,N$3)-N$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,O$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,O$3)-O$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,P$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,P$3)-P$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,Q$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,Q$3)-Q$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,R$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,R$3)-R$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,S$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,S$3)-S$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,T$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,T$3)-T$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,U$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,U$3)-U$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,V$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,V$3)-V$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,W$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,W$3)-W$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,X$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,X$3)-X$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,Y$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,Y$3)-Y$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,Z$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,Z$3)-Z$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AA$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AA$3)-AA$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AB$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AB$3)-AB$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AC$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AC$3)-AC$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AD$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AD$3)-AD$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AE$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AE$3)-AE$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AF$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AF$3)-AF$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AG$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AG$3)-AG$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AH$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AH$3)-AH$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AI$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AI$3)-AI$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AJ$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AJ$3)-AJ$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AK$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AK$3)-AK$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AL$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AL$3)-AL$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AM$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AM$3)-AM$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AN$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AN$3)-AN$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AO$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AO$3)-AO$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AP$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AP$3)-AP$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AQ$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AQ$3)-AQ$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AR$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AR$3)-AR$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AS$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AS$3)-AS$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AT$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AT$3)-AT$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AU$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AU$3)-AU$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AV$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AV$3)-AV$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AW$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AW$3)-AW$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AX$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AX$3)-AX$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AY$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AY$3)-AY$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,AZ$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,AZ$3)-AZ$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,BA$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,BA$3)-BA$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,BB$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,BB$3)-BB$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,BC$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,BC$3)-BC$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,BD$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,BD$3)-BD$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,BE$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,BE$3)-BE$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,BF$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,BF$3)-BF$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,BG$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,BG$3)-BG$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,BH$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,BH$3)-BH$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,BI$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,BI$3)-BI$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,BJ$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,BJ$3)-BJ$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,BK$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,BK$3)-BK$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,BL$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,BL$3)-BL$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,BM$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,BM$3)-BM$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,BN$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,BN$3)-BN$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,BO$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,BO$3)-BO$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,BP$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,BP$3)-BP$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,BQ$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,BQ$3)-BQ$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,BR$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,BR$3)-BR$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,BS$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,BS$3)-BS$119*(Option_7<>NA)","v":0},{"$f":"SUMIFS('Calc|Option 7'!$K$95:$BR$95,'Calc|Option 7'!$K$4:$BR$4,BT$3)+SUMIFS('Calc|Option 7'!$K$246:$BR$246,'Calc|Option 7'!$K$4:$BR$4,BT$3)-BT$119*(Option_7<>NA)","v":0}]
[]
[null,"Output | Financial Analysis"]
[]
[null,null,"Total Costs"]
[]
[null,null,null,{"$f":"C131","v":"Total Costs"},"Source","Unit","Basis","Timing",null,null,null,"Total",{"$f":"\"FY\"&RIGHT(M$3,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AS$3,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[{"$f":"IF(ROUND(L135+SUM('Calc|Option 1'!K$303:BR$305),5)=0,0,1)","v":0},null,null,{"$f":"$D$13","v":"Option 1 - Status Quo"},"Calculated",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,null,{"$f":"SUM(M135:BT135)","v":42999.567933961393},{"$f":"SUM(M145,M155,M165)","v":855.09002978853755},898.1059864731651,915.13520478194812,935.7217277001871,967.61458156091362,1014.9116896794065,1068.464656109167,1124.0012829969776,1181.6842781898997,1241.3661540024204,1303.3523965351012,1367.7223935916518,1435.2390184313927,1504.930340473584,1576.9739815279318,1651.7457789430186,1729.3615170438563,1810.0455890422406,1894.3695350633038,1982.0339082044875,2069.5814532486552,2157.2254270787494,2251.4306113001967,2355.1927976830775,2465.3423981084647,2571.4472900331948,2671.4779063698602,0,0,0,0,0,{"$f":"SUM(AS145,AS155,AS165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ROUND(L136+SUM('Calc|Option 2'!K$350:BR$352),5)=0,0,1)","v":0},null,null,{"$f":"$D$14","v":"Option 2 - Undertake minor capital works on ferrous mains"},"Calculated","$000","Nominal","Mid-year",null,null,null,39747.350659949523,{"$f":"SUM(M146,M156,M166)","v":1055.0900297885375},1098.1059864731651,1124.5553761103324,1149.6487779161034,1174.9117513675724,1200.8790051799429,1227.5708305672158,1255.0263232662817,1283.2496862019848,1312.2822166650199,1342.1481682007329,1372.8725371713035,1404.4604844183268,1436.9792486797216,1470.4144516576475,1504.8148585248628,1540.2322362566035,1576.6748987450692,1614.1737224959313,1652.7850191129862,1692.5183237300523,1733.4332153268417,1775.5401414477346,1818.9021404404405,1863.5583521778578,1909.5775556869557,1956.9453223402868,200,0,0,0,0,{"$f":"SUM(AS146,AS156,AS166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ROUND(L137+SUM('Calc|Option 3'!K$350:BR$352),5)=0,0,1)","v":0},null,null,{"$f":"$D$15","v":"Option 3 - Replace cast irons mains with plastic mains and maintain network pressure of 7kpa"},"Calculated","$000","Nominal","Mid-year",null,null,null,12596.302477988149,{"$f":"SUM(M147,M157,M167)","v":855.09002978853755},1043.820986473165,3144.3234558643758,6369.5047901589951,38.672327506011435,39.637248996000181,40.63074211781592,41.64907694704258,42.692971631277729,43.762847608294543,44.859593102496063,45.983884387895962,47.13709571505499,48.318881373285983,49.530060406903196,50.771665647113771,52.044485821134025,53.349434600930188,54.687789537448857,56.05997433248011,57.46327243300734,58.898655777329495,60.373366243705242,61.891195582381236,63.449789482944148,65.039550888272842,66.659305564255632,0,0,0,0,0,{"$f":"SUM(AS147,AS157,AS167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ROUND(L138+SUM('Calc|Option 4'!K$350:BR$352),5)=0,0,1)","v":0},null,null,{"$f":"$D$16","v":"Option 4 - Rehabilitate all ferrous mains and increase network pressure to 210kPa"},"Calculated","$000","Nominal","Mid-year",null,null,null,19886.572134241651,{"$f":"SUM(M148,M158,M168)","v":855.09002978853755},1175.7299864731651,5215.162848379513,11457.026053897358,38.672327506011435,39.637248996000181,40.63074211781592,41.64907694704258,42.692971631277729,43.762847608294543,44.859593102496063,45.983884387895962,47.13709571505499,48.318881373285983,49.530060406903196,50.771665647113771,52.044485821134025,53.349434600930188,54.687789537448857,56.05997433248011,57.46327243300734,58.898655777329495,60.373366243705242,61.891195582381236,63.449789482944148,65.039550888272842,66.659305564255632,0,0,0,0,0,{"$f":"SUM(AS148,AS158,AS168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ROUND(L139+SUM('Calc|Option 5'!K$350:BR$352),5)=0,0,1)","v":0},null,null,{"$f":"$D$17","v":"Option 5 - Rehabilitate all the mains in the network and increase network pressure to 210kPa"},"Calculated","$000","Nominal","Mid-year",null,null,null,97763.120935360494,{"$f":"SUM(M149,M159,M169)","v":855.09002978853755},32034.385986473164,31963.34815721741,31726.733546178304,38.672327506011435,39.637248996000181,40.63074211781592,41.64907694704258,42.692971631277729,43.762847608294543,44.859593102496063,45.983884387895962,47.13709571505499,48.318881373285983,49.530060406903196,50.771665647113771,52.044485821134025,53.349434600930188,54.687789537448857,56.05997433248011,57.46327243300734,58.898655777329495,60.373366243705242,61.891195582381236,63.449789482944148,65.039550888272842,66.659305564255632,0,0,0,0,0,{"$f":"SUM(AS149,AS159,AS169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ROUND(L140+SUM('Calc|Option 6'!K$350:BR$352),5)=0,0,1)","v":0},null,null,{"$f":"$D$18","v":"Option 6 - Deferral of project"},"Calculated","$000","Nominal","Mid-year",null,null,null,17831.252800972423,{"$f":"SUM(M150,M160,M170)","v":855.09002978853755},898.1059864731651,915.13520478194812,935.7217277001871,967.61458156091362,1014.9116896794065,1214.1796561091669,3349.626804819155,6546.1871621079581,50.65986826401538,51.929039274609927,53.230066714312663,54.564432599632113,55.931901679977528,57.333406221262024,58.770095106831576,60.24287601734477,61.752784552046194,63.301223237342768,64.888743874871366,66.512761213958385,68.174381777804285,69.880985394191924,71.63650521163008,73.438731852924192,75.278216817502397,77.153938141715926,0,0,0,0,0,{"$f":"SUM(AS150,AS160,AS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ROUND(L141+SUM('Calc|Option 7'!K$350:BR$352),5)=0,0,1)","v":0},null,null,{"$f":"$D$19","v":"n/a - [Insert short option description]"},"Calculated","$000","Nominal","Mid-year",null,null,null,0,{"$f":"SUM(M151,M161,M171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS151,AS161,AS171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Net Capex (Regulated)","Source","Unit","Basis","Timing",null,null,null,"Total",{"$f":"\"FY\"&RIGHT(M$3,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AS$3,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[{"$f":"IF(ROUND(L145-SUM('Calc|Option 1'!K$84:BR$84)-SUM('Calc|Option 1'!K$212:BR$212),5)=0,0,1)","v":0},null,null,{"$f":"$D$13","v":"Option 1 - Status Quo"},"Calc|Option 1",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,null,{"$f":"SUM(M145:BT145)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,M$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,N$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,O$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,P$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,Q$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,R$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,S$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,T$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,U$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,V$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,W$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,X$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,Y$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,Z$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AA$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AB$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AC$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AD$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AE$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AF$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AG$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AH$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AI$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AJ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AK$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AL$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AM$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AT$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AU$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AV$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AW$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AX$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AY$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,AZ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,BA$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,BB$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,BC$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,BD$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,BE$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,BF$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,BG$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,BH$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,BI$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,BJ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,BK$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,BL$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,BM$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,BN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,BO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,BP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,BQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,BR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,BS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$305:$BR$305,'Calc|Option 1'!$K$4:$BR$4,BT$3)","v":0}]
[{"$f":"IF(ROUND(L146-SUM('Calc|Option 2'!K$84:BR$84)-SUM('Calc|Option 2'!K$235:BR$235),5)=0,0,1)","v":0},null,null,{"$f":"$D$14","v":"Option 2 - Undertake minor capital works on ferrous mains"},"Calc|Option 2","$000","Nominal","Mid-year",null,null,null,5600,{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,M$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,N$3)","v":200.00000000000003},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,O$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,P$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,Q$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,R$3)","v":199.99999999999997},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,S$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,T$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,U$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,V$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,W$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,X$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,Y$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,Z$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AA$3)","v":200.00000000000003},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AB$3)","v":199.99999999999997},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AC$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AD$3)","v":199.99999999999997},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AE$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AF$3)","v":200.00000000000003},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AG$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AH$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AI$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AJ$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AK$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AL$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AM$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AN$3)","v":200},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AT$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AU$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AV$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AW$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AX$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AY$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,AZ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,BA$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,BB$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,BC$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,BD$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,BE$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,BF$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,BG$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,BH$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,BI$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,BJ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,BK$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,BL$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,BM$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,BN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,BO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,BP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,BQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,BR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,BS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$352:$BR$352,'Calc|Option 2'!$K$4:$BR$4,BT$3)","v":0}]
[{"$f":"IF(ROUND(L147-SUM('Calc|Option 3'!K$84:BR$84)-SUM('Calc|Option 3'!K$235:BR$235),5)=0,0,1)","v":0},null,null,{"$f":"$D$15","v":"Option 3 - Replace cast irons mains with plastic mains and maintain network pressure of 7kpa"},"Calc|Option 3","$000","Nominal","Mid-year",null,null,null,8090.2610000000004,{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,M$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,N$3)*(Option_3<>NA)","v":145.715},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,O$3)*(Option_3<>NA)","v":2245.049},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,P$3)*(Option_3<>NA)","v":5699.4970000000003},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,Q$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,R$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,S$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,T$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,U$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,V$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,W$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,X$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,Y$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,Z$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AA$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AB$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AC$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AD$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AE$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AF$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AG$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AH$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AI$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AJ$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AK$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AL$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AM$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AN$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AO$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AP$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AQ$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AR$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AS$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AT$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AU$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AV$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AW$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AX$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AY$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,AZ$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,BA$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,BB$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,BC$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,BD$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,BE$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,BF$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,BG$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,BH$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,BI$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,BJ$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,BK$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,BL$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,BM$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,BN$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,BO$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,BP$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,BQ$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,BR$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,BS$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$352:$BR$352,'Calc|Option 3'!$K$4:$BR$4,BT$3)*(Option_3<>NA)","v":0}]
[{"$f":"IF(ROUND(L148-SUM('Calc|Option 4'!K$84:BR$84)-SUM('Calc|Option 4'!K$235:BR$235),5)=0,0,1)","v":0},null,null,{"$f":"$D$16","v":"Option 4 - Rehabilitate all ferrous mains and increase network pressure to 210kPa"},"Calc|Option 4","$000","Nominal","Mid-year",null,null,null,15383.343999999999,{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,M$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,N$3)*(Option_4<>NA)","v":277.62400000000002},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,O$3)*(Option_4<>NA)","v":4315.92},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,P$3)*(Option_4<>NA)","v":10789.8},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,Q$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,R$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,S$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,T$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,U$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,V$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,W$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,X$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,Y$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,Z$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AA$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AB$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AC$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AD$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AE$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AF$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AG$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AH$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AI$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AJ$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AK$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AL$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AM$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AN$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AO$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AP$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AQ$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AR$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AS$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AT$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AU$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AV$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AW$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AX$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AY$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,AZ$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,BA$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,BB$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,BC$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,BD$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,BE$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,BF$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,BG$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,BH$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,BI$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,BJ$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,BK$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,BL$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,BM$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,BN$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,BO$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,BP$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,BQ$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,BR$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,BS$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$352:$BR$352,'Calc|Option 4'!$K$4:$BR$4,BT$3)*(Option_4<>NA)","v":0}]
[{"$f":"IF(ROUND(L149-SUM('Calc|Option 5'!K$84:BR$84)-SUM('Calc|Option 5'!K$235:BR$235),5)=0,0,1)","v":0},null,null,{"$f":"$D$17","v":"Option 5 - Rehabilitate all the mains in the network and increase network pressure to 210kPa"},"Calc|Option 5","$000","Nominal","Mid-year",null,null,null,93408.84,{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,M$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,N$3)*(Option_5<>NA)","v":31136.28},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,O$3)*(Option_5<>NA)","v":31136.28},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,P$3)*(Option_5<>NA)","v":31136.28},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,Q$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,R$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,S$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,T$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,U$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,V$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,W$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,X$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,Y$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,Z$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AA$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AB$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AC$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AD$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AE$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AF$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AG$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AH$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AI$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AJ$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AK$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AL$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AM$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AN$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AO$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AP$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AQ$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AR$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AS$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AT$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AU$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AV$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AW$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AX$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AY$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,AZ$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,BA$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,BB$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,BC$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,BD$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,BE$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,BF$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,BG$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,BH$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,BI$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,BJ$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,BK$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,BL$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,BM$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,BN$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,BO$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,BP$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,BQ$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,BR$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,BS$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$352:$BR$352,'Calc|Option 5'!$K$4:$BR$4,BT$3)*(Option_5<>NA)","v":0}]
[{"$f":"IF(ROUND(L150-SUM('Calc|Option 6'!K$84:BR$84)-SUM('Calc|Option 6'!K$235:BR$235),5)=0,0,1)","v":0},null,null,{"$f":"$D$18","v":"Option 6 - Deferral of project"},"Calc|Option 6","$000","Nominal","Mid-year",null,null,null,8090.2610000000004,{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,M$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,N$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,O$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,P$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,Q$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,R$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,S$3)*(Option_6<>NA)","v":145.715},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,T$3)*(Option_6<>NA)","v":2245.049},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,U$3)*(Option_6<>NA)","v":5699.4970000000003},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,V$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,W$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,X$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,Y$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,Z$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AA$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AB$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AC$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AD$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AE$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AF$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AG$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AH$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AI$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AJ$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AK$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AL$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AM$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AN$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AO$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AP$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AQ$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AR$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AS$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AT$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AU$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AV$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AW$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AX$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AY$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,AZ$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,BA$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,BB$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,BC$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,BD$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,BE$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,BF$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,BG$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,BH$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,BI$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,BJ$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,BK$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,BL$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,BM$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,BN$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,BO$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,BP$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,BQ$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,BR$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,BS$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$352:$BR$352,'Calc|Option 6'!$K$4:$BR$4,BT$3)*(Option_6<>NA)","v":0}]
[{"$f":"IF(ROUND(L151-SUM('Calc|Option 7'!K$84:BR$84)-SUM('Calc|Option 7'!K$235:BR$235),5)=0,0,1)","v":0},null,null,{"$f":"$D$19","v":"n/a - [Insert short option description]"},"Calc|Option 7","$000","Nominal","Mid-year",null,null,null,0,{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,M$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,N$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,O$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,P$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,Q$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,R$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,S$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,T$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,U$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,V$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,W$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,X$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,Y$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,Z$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AA$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AB$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AC$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AD$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AE$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AF$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AG$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AH$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AI$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AJ$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AK$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AL$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AM$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AN$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AO$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AP$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AQ$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AR$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AS$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AT$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AU$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AV$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AW$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AX$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AY$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,AZ$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,BA$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,BB$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,BC$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,BD$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,BE$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,BF$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,BG$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,BH$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,BI$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,BJ$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,BK$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,BL$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,BM$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,BN$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,BO$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,BP$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,BQ$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,BR$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,BS$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$352:$BR$352,'Calc|Option 7'!$K$4:$BR$4,BT$3)*(Option_7<>NA)","v":0}]
[]
[null,null,null,"Total Opex - Ongoing (Regulated)","Source","Unit","Basis","Timing",null,null,null,"Total",{"$f":"\"FY\"&RIGHT(M$3,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AS$3,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[{"$f":"IF(ROUND(L155-SUM('Calc|Option 1'!K$38:BR$38)-SUM('Calc|Option 1'!K$166:BR$166),5)=0,0,1)","v":0},null,null,{"$f":"$D$13","v":"Option 1 - Status Quo"},"Calc|Option 1",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,null,{"$f":"SUM(M155:BT155)","v":42999.567933961393},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,M$3)","v":855.09002978853755},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,N$3)","v":898.1059864731651},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,O$3)","v":915.13520478194812},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,P$3)","v":935.7217277001871},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,Q$3)","v":967.61458156091362},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,R$3)","v":1014.9116896794065},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,S$3)","v":1068.464656109167},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,T$3)","v":1124.0012829969776},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,U$3)","v":1181.6842781898997},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,V$3)","v":1241.3661540024204},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,W$3)","v":1303.3523965351012},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,X$3)","v":1367.7223935916518},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,Y$3)","v":1435.2390184313927},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,Z$3)","v":1504.930340473584},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AA$3)","v":1576.9739815279318},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AB$3)","v":1651.7457789430186},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AC$3)","v":1729.3615170438563},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AD$3)","v":1810.0455890422406},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AE$3)","v":1894.3695350633038},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AF$3)","v":1982.0339082044875},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AG$3)","v":2069.5814532486552},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AH$3)","v":2157.2254270787494},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AI$3)","v":2251.4306113001967},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AJ$3)","v":2355.1927976830775},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AK$3)","v":2465.3423981084647},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AL$3)","v":2571.4472900331948},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AM$3)","v":2671.4779063698602},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AT$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AU$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AV$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AW$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AX$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AY$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,AZ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,BA$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,BB$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,BC$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,BD$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,BE$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,BF$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,BG$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,BH$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,BI$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,BJ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,BK$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,BL$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,BM$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,BN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,BO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,BP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,BQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,BR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,BS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$303:$BR$303,'Calc|Option 1'!$K$4:$BR$4,BT$3)","v":0}]
[{"$f":"IF(ROUND(L156-SUM('Calc|Option 2'!K$38:BR$38)-SUM('Calc|Option 2'!K$189:BR$189),5)=0,0,1)","v":0},null,null,{"$f":"$D$14","v":"Option 2 - Undertake minor capital works on ferrous mains"},"Calc|Option 2","$000","Nominal","Mid-year",null,null,null,34147.350659949516,{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,M$3)","v":855.09002978853755},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,N$3)","v":898.1059864731651},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,O$3)","v":924.5553761103323},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,P$3)","v":949.64877791610354},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,Q$3)","v":974.91175136757249},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,R$3)","v":1000.879005179943},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,S$3)","v":1027.5708305672158},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,T$3)","v":1055.0263232662817},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,U$3)","v":1083.2496862019848},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,V$3)","v":1112.2822166650199},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,W$3)","v":1142.1481682007329},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,X$3)","v":1172.8725371713035},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,Y$3)","v":1204.4604844183268},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,Z$3)","v":1236.9792486797216},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AA$3)","v":1270.4144516576475},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AB$3)","v":1304.8148585248628},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AC$3)","v":1340.2322362566035},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AD$3)","v":1376.6748987450692},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AE$3)","v":1414.1737224959313},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AF$3)","v":1452.7850191129862},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AG$3)","v":1492.5183237300523},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AH$3)","v":1533.4332153268417},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AI$3)","v":1575.5401414477346},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AJ$3)","v":1618.9021404404405},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AK$3)","v":1663.5583521778578},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AL$3)","v":1709.5775556869557},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AM$3)","v":1756.9453223402868},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AT$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AU$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AV$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AW$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AX$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AY$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,AZ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,BA$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,BB$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,BC$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,BD$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,BE$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,BF$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,BG$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,BH$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,BI$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,BJ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,BK$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,BL$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,BM$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,BN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,BO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,BP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,BQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,BR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,BS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$350:$BR$350,'Calc|Option 2'!$K$4:$BR$4,BT$3)","v":0}]
[{"$f":"IF(ROUND(L157-SUM('Calc|Option 3'!K$38:BR$38)-SUM('Calc|Option 3'!K$189:BR$189),5)=0,0,1)","v":0},null,null,{"$f":"$D$15","v":"Option 3 - Replace cast irons mains with plastic mains and maintain network pressure of 7kpa"},"Calc|Option 3","$000","Nominal","Mid-year",null,null,null,4506.0414779881539,{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,M$3)*(Option_3<>NA)","v":855.09002978853755},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,N$3)*(Option_3<>NA)","v":898.1059864731651},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,O$3)*(Option_3<>NA)","v":899.27445586437591},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,P$3)*(Option_3<>NA)","v":670.00779015899468},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,Q$3)*(Option_3<>NA)","v":38.672327506011435},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,R$3)*(Option_3<>NA)","v":39.637248996000181},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,S$3)*(Option_3<>NA)","v":40.63074211781592},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,T$3)*(Option_3<>NA)","v":41.64907694704258},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,U$3)*(Option_3<>NA)","v":42.692971631277729},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,V$3)*(Option_3<>NA)","v":43.762847608294543},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,W$3)*(Option_3<>NA)","v":44.859593102496063},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,X$3)*(Option_3<>NA)","v":45.983884387895962},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,Y$3)*(Option_3<>NA)","v":47.13709571505499},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,Z$3)*(Option_3<>NA)","v":48.318881373285983},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AA$3)*(Option_3<>NA)","v":49.530060406903196},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AB$3)*(Option_3<>NA)","v":50.771665647113771},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AC$3)*(Option_3<>NA)","v":52.044485821134025},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AD$3)*(Option_3<>NA)","v":53.349434600930188},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AE$3)*(Option_3<>NA)","v":54.687789537448857},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AF$3)*(Option_3<>NA)","v":56.05997433248011},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AG$3)*(Option_3<>NA)","v":57.46327243300734},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AH$3)*(Option_3<>NA)","v":58.898655777329495},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AI$3)*(Option_3<>NA)","v":60.373366243705242},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AJ$3)*(Option_3<>NA)","v":61.891195582381236},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AK$3)*(Option_3<>NA)","v":63.449789482944148},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AL$3)*(Option_3<>NA)","v":65.039550888272842},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AM$3)*(Option_3<>NA)","v":66.659305564255632},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AN$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AO$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AP$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AQ$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AR$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AS$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AT$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AU$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AV$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AW$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AX$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AY$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,AZ$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,BA$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,BB$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,BC$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,BD$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,BE$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,BF$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,BG$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,BH$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,BI$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,BJ$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,BK$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,BL$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,BM$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,BN$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,BO$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,BP$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,BQ$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,BR$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,BS$3)*(Option_3<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$350:$BR$350,'Calc|Option 3'!$K$4:$BR$4,BT$3)*(Option_3<>NA)","v":0}]
[{"$f":"IF(ROUND(L158-SUM('Calc|Option 4'!K$38:BR$38)-SUM('Calc|Option 4'!K$189:BR$189),5)=0,0,1)","v":0},null,null,{"$f":"$D$16","v":"Option 4 - Rehabilitate all ferrous mains and increase network pressure to 210kPa"},"Calc|Option 4","$000","Nominal","Mid-year",null,null,null,4503.2281342416554,{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,M$3)*(Option_4<>NA)","v":855.09002978853755},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,N$3)*(Option_4<>NA)","v":898.1059864731651},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,O$3)*(Option_4<>NA)","v":899.24284837951279},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,P$3)*(Option_4<>NA)","v":667.22605389735907},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,Q$3)*(Option_4<>NA)","v":38.672327506011435},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,R$3)*(Option_4<>NA)","v":39.637248996000181},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,S$3)*(Option_4<>NA)","v":40.63074211781592},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,T$3)*(Option_4<>NA)","v":41.64907694704258},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,U$3)*(Option_4<>NA)","v":42.692971631277729},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,V$3)*(Option_4<>NA)","v":43.762847608294543},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,W$3)*(Option_4<>NA)","v":44.859593102496063},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,X$3)*(Option_4<>NA)","v":45.983884387895962},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,Y$3)*(Option_4<>NA)","v":47.13709571505499},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,Z$3)*(Option_4<>NA)","v":48.318881373285983},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AA$3)*(Option_4<>NA)","v":49.530060406903196},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AB$3)*(Option_4<>NA)","v":50.771665647113771},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AC$3)*(Option_4<>NA)","v":52.044485821134025},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AD$3)*(Option_4<>NA)","v":53.349434600930188},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AE$3)*(Option_4<>NA)","v":54.687789537448857},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AF$3)*(Option_4<>NA)","v":56.05997433248011},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AG$3)*(Option_4<>NA)","v":57.46327243300734},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AH$3)*(Option_4<>NA)","v":58.898655777329495},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AI$3)*(Option_4<>NA)","v":60.373366243705242},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AJ$3)*(Option_4<>NA)","v":61.891195582381236},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AK$3)*(Option_4<>NA)","v":63.449789482944148},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AL$3)*(Option_4<>NA)","v":65.039550888272842},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AM$3)*(Option_4<>NA)","v":66.659305564255632},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AN$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AO$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AP$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AQ$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AR$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AS$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AT$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AU$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AV$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AW$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AX$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AY$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,AZ$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,BA$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,BB$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,BC$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,BD$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,BE$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,BF$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,BG$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,BH$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,BI$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,BJ$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,BK$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,BL$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,BM$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,BN$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,BO$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,BP$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,BQ$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,BR$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,BS$3)*(Option_4<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$350:$BR$350,'Calc|Option 4'!$K$4:$BR$4,BT$3)*(Option_4<>NA)","v":0}]
[{"$f":"IF(ROUND(L159-SUM('Calc|Option 5'!K$38:BR$38)-SUM('Calc|Option 5'!K$189:BR$189),5)=0,0,1)","v":0},null,null,{"$f":"$D$17","v":"Option 5 - Rehabilitate all the mains in the network and increase network pressure to 210kPa"},"Calc|Option 5","$000","Nominal","Mid-year",null,null,null,4354.2809353604998,{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,M$3)*(Option_5<>NA)","v":855.09002978853755},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,N$3)*(Option_5<>NA)","v":898.1059864731651},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,O$3)*(Option_5<>NA)","v":827.06815721740941},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,P$3)*(Option_5<>NA)","v":590.45354617830696},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,Q$3)*(Option_5<>NA)","v":38.672327506011435},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,R$3)*(Option_5<>NA)","v":39.637248996000181},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,S$3)*(Option_5<>NA)","v":40.63074211781592},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,T$3)*(Option_5<>NA)","v":41.64907694704258},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,U$3)*(Option_5<>NA)","v":42.692971631277729},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,V$3)*(Option_5<>NA)","v":43.762847608294543},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,W$3)*(Option_5<>NA)","v":44.859593102496063},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,X$3)*(Option_5<>NA)","v":45.983884387895962},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,Y$3)*(Option_5<>NA)","v":47.13709571505499},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,Z$3)*(Option_5<>NA)","v":48.318881373285983},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AA$3)*(Option_5<>NA)","v":49.530060406903196},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AB$3)*(Option_5<>NA)","v":50.771665647113771},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AC$3)*(Option_5<>NA)","v":52.044485821134025},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AD$3)*(Option_5<>NA)","v":53.349434600930188},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AE$3)*(Option_5<>NA)","v":54.687789537448857},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AF$3)*(Option_5<>NA)","v":56.05997433248011},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AG$3)*(Option_5<>NA)","v":57.46327243300734},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AH$3)*(Option_5<>NA)","v":58.898655777329495},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AI$3)*(Option_5<>NA)","v":60.373366243705242},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AJ$3)*(Option_5<>NA)","v":61.891195582381236},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AK$3)*(Option_5<>NA)","v":63.449789482944148},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AL$3)*(Option_5<>NA)","v":65.039550888272842},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AM$3)*(Option_5<>NA)","v":66.659305564255632},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AN$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AO$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AP$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AQ$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AR$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AS$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AT$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AU$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AV$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AW$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AX$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AY$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,AZ$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,BA$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,BB$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,BC$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,BD$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,BE$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,BF$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,BG$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,BH$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,BI$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,BJ$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,BK$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,BL$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,BM$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,BN$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,BO$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,BP$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,BQ$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,BR$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,BS$3)*(Option_5<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$350:$BR$350,'Calc|Option 5'!$K$4:$BR$4,BT$3)*(Option_5<>NA)","v":0}]
[{"$f":"IF(ROUND(L160-SUM('Calc|Option 6'!K$38:BR$38)-SUM('Calc|Option 6'!K$189:BR$189),5)=0,0,1)","v":0},null,null,{"$f":"$D$18","v":"Option 6 - Deferral of project"},"Calc|Option 6","$000","Nominal","Mid-year",null,null,null,9740.9918009724079,{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,M$3)*(Option_6<>NA)","v":855.09002978853755},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,N$3)*(Option_6<>NA)","v":898.1059864731651},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,O$3)*(Option_6<>NA)","v":915.13520478194812},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,P$3)*(Option_6<>NA)","v":935.7217277001871},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,Q$3)*(Option_6<>NA)","v":967.61458156091362},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,R$3)*(Option_6<>NA)","v":1014.9116896794065},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,S$3)*(Option_6<>NA)","v":1068.464656109167},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,T$3)*(Option_6<>NA)","v":1104.5778048191551},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,U$3)*(Option_6<>NA)","v":846.69016210795792},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,V$3)*(Option_6<>NA)","v":50.65986826401538},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,W$3)*(Option_6<>NA)","v":51.929039274609927},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,X$3)*(Option_6<>NA)","v":53.230066714312663},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,Y$3)*(Option_6<>NA)","v":54.564432599632113},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,Z$3)*(Option_6<>NA)","v":55.931901679977528},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AA$3)*(Option_6<>NA)","v":57.333406221262024},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AB$3)*(Option_6<>NA)","v":58.770095106831576},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AC$3)*(Option_6<>NA)","v":60.24287601734477},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AD$3)*(Option_6<>NA)","v":61.752784552046194},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AE$3)*(Option_6<>NA)","v":63.301223237342768},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AF$3)*(Option_6<>NA)","v":64.888743874871366},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AG$3)*(Option_6<>NA)","v":66.512761213958385},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AH$3)*(Option_6<>NA)","v":68.174381777804285},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AI$3)*(Option_6<>NA)","v":69.880985394191924},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AJ$3)*(Option_6<>NA)","v":71.63650521163008},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AK$3)*(Option_6<>NA)","v":73.438731852924192},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AL$3)*(Option_6<>NA)","v":75.278216817502397},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AM$3)*(Option_6<>NA)","v":77.153938141715926},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AN$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AO$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AP$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AQ$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AR$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AS$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AT$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AU$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AV$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AW$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AX$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AY$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,AZ$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,BA$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,BB$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,BC$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,BD$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,BE$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,BF$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,BG$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,BH$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,BI$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,BJ$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,BK$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,BL$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,BM$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,BN$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,BO$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,BP$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,BQ$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,BR$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,BS$3)*(Option_6<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$350:$BR$350,'Calc|Option 6'!$K$4:$BR$4,BT$3)*(Option_6<>NA)","v":0}]
[{"$f":"IF(ROUND(L161-SUM('Calc|Option 7'!K$38:BR$38)-SUM('Calc|Option 7'!K$189:BR$189),5)=0,0,1)","v":0},null,null,{"$f":"$D$19","v":"n/a - [Insert short option description]"},"Calc|Option 7","$000","Nominal","Mid-year",null,null,null,0,{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,M$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,N$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,O$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,P$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,Q$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,R$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,S$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,T$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,U$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,V$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,W$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,X$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,Y$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,Z$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AA$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AB$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AC$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AD$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AE$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AF$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AG$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AH$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AI$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AJ$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AK$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AL$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AM$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AN$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AO$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AP$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AQ$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AR$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AS$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AT$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AU$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AV$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AW$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AX$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AY$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,AZ$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,BA$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,BB$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,BC$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,BD$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,BE$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,BF$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,BG$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,BH$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,BI$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,BJ$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,BK$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,BL$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,BM$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,BN$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,BO$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,BP$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,BQ$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,BR$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,BS$3)*(Option_7<>NA)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$350:$BR$350,'Calc|Option 7'!$K$4:$BR$4,BT$3)*(Option_7<>NA)","v":0}]
[]
[null,null,null,"Total Opex - One-off (Regulated)","Source","Unit","Basis","Timing",null,null,null,"Total",{"$f":"\"FY\"&RIGHT(M$3,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51","FY52","FY53","FY54","FY55",{"$f":"\"FY\"&RIGHT(AS$3,2)","v":"FY56"},"FY57","FY58","FY59","FY60","FY61","FY62","FY63","FY64","FY65","FY66","FY67","FY68","FY69","FY70","FY71","FY72","FY73","FY74","FY75","FY76","FY77","FY78","FY79","FY80","FY81","FY82","FY83"]
[]
[{"$f":"IF(ROUND(L165-SUM('Calc|Option 1'!K$39:BR$39)-SUM('Calc|Option 1'!K$167:BR$167),5)=0,0,1)","v":0},null,null,{"$f":"$D$13","v":"Option 1 - Status Quo"},"Calc|Option 1",{"$f":"dollar_unit","v":"$000"},{"$f":"Nominal","v":"Nominal"},{"$f":"Mid_year","v":"Mid-year"},null,null,null,{"$f":"SUM(M165:BT165)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,M$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,N$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,O$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,P$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,Q$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,R$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,S$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,T$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,U$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,V$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,W$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,X$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,Y$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,Z$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AA$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AB$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AC$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AD$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AE$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AF$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AG$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AH$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AI$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AJ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AK$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AL$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AM$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AT$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AU$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AV$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AW$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AX$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AY$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,AZ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,BA$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,BB$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,BC$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,BD$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,BE$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,BF$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,BG$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,BH$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,BI$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,BJ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,BK$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,BL$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,BM$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,BN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,BO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,BP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,BQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,BR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,BS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 1'!$K$304:$BR$304,'Calc|Option 1'!$K$4:$BR$4,BT$3)","v":0}]
[{"$f":"IF(ROUND(L166-SUM('Calc|Option 2'!K$39:BR$39)-SUM('Calc|Option 2'!K$190:BR$190),5)=0,0,1)","v":0},null,null,{"$f":"$D$14","v":"Option 2 - Undertake minor capital works on ferrous mains"},"Calc|Option 2","$000","Nominal","Mid-year",null,null,null,0,{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,M$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,N$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,O$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,P$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,Q$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,R$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,S$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,T$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,U$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,V$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,W$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,X$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,Y$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,Z$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AA$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AB$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AC$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AD$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AE$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AF$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AG$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AH$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AI$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AJ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AK$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AL$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AM$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AT$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AU$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AV$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AW$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AX$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AY$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,AZ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,BA$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,BB$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,BC$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,BD$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,BE$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,BF$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,BG$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,BH$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,BI$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,BJ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,BK$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,BL$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,BM$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,BN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,BO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,BP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,BQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,BR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,BS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 2'!$K$351:$BR$351,'Calc|Option 2'!$K$4:$BR$4,BT$3)","v":0}]
[{"$f":"IF(ROUND(L167-SUM('Calc|Option 3'!K$39:BR$39)-SUM('Calc|Option 3'!K$190:BR$190),5)=0,0,1)","v":0},null,null,{"$f":"$D$15","v":"Option 3 - Replace cast irons mains with plastic mains and maintain network pressure of 7kpa"},"Calc|Option 3","$000","Nominal","Mid-year",null,null,null,0,{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,M$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,N$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,O$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,P$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,Q$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,R$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,S$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,T$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,U$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,V$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,W$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,X$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,Y$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,Z$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AA$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AB$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AC$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AD$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AE$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AF$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AG$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AH$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AI$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AJ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AK$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AL$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AM$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AT$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AU$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AV$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AW$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AX$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AY$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,AZ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,BA$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,BB$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,BC$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,BD$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,BE$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,BF$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,BG$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,BH$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,BI$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,BJ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,BK$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,BL$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,BM$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,BN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,BO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,BP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,BQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,BR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,BS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 3'!$K$351:$BR$351,'Calc|Option 3'!$K$4:$BR$4,BT$3)","v":0}]
[{"$f":"IF(ROUND(L168-SUM('Calc|Option 4'!K$39:BR$39)-SUM('Calc|Option 4'!K$190:BR$190),5)=0,0,1)","v":0},null,null,{"$f":"$D$16","v":"Option 4 - Rehabilitate all ferrous mains and increase network pressure to 210kPa"},"Calc|Option 4","$000","Nominal","Mid-year",null,null,null,0,{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,M$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,N$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,O$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,P$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,Q$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,R$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,S$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,T$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,U$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,V$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,W$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,X$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,Y$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,Z$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AA$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AB$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AC$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AD$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AE$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AF$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AG$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AH$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AI$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AJ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AK$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AL$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AM$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AT$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AU$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AV$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AW$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AX$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AY$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,AZ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,BA$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,BB$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,BC$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,BD$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,BE$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,BF$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,BG$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,BH$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,BI$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,BJ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,BK$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,BL$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,BM$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,BN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,BO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,BP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,BQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,BR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,BS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 4'!$K$351:$BR$351,'Calc|Option 4'!$K$4:$BR$4,BT$3)","v":0}]
[{"$f":"IF(ROUND(L169-SUM('Calc|Option 5'!K$39:BR$39)-SUM('Calc|Option 5'!K$190:BR$190),5)=0,0,1)","v":0},null,null,{"$f":"$D$17","v":"Option 5 - Rehabilitate all the mains in the network and increase network pressure to 210kPa"},"Calc|Option 5","$000","Nominal","Mid-year",null,null,null,0,{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,M$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,N$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,O$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,P$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,Q$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,R$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,S$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,T$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,U$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,V$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,W$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,X$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,Y$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,Z$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AA$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AB$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AC$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AD$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AE$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AF$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AG$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AH$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AI$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AJ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AK$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AL$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AM$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AT$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AU$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AV$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AW$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AX$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AY$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,AZ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,BA$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,BB$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,BC$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,BD$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,BE$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,BF$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,BG$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,BH$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,BI$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,BJ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,BK$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,BL$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,BM$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,BN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,BO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,BP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,BQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,BR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,BS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 5'!$K$351:$BR$351,'Calc|Option 5'!$K$4:$BR$4,BT$3)","v":0}]
[{"$f":"IF(ROUND(L170-SUM('Calc|Option 6'!K$39:BR$39)-SUM('Calc|Option 6'!K$190:BR$190),5)=0,0,1)","v":0},null,null,{"$f":"$D$18","v":"Option 6 - Deferral of project"},"Calc|Option 6","$000","Nominal","Mid-year",null,null,null,0,{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,M$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,N$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,O$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,P$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,Q$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,R$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,S$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,T$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,U$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,V$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,W$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,X$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,Y$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,Z$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AA$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AB$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AC$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AD$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AE$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AF$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AG$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AH$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AI$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AJ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AK$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AL$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AM$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AT$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AU$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AV$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AW$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AX$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AY$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,AZ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,BA$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,BB$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,BC$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,BD$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,BE$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,BF$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,BG$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,BH$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,BI$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,BJ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,BK$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,BL$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,BM$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,BN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,BO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,BP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,BQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,BR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,BS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 6'!$K$351:$BR$351,'Calc|Option 6'!$K$4:$BR$4,BT$3)","v":0}]
[{"$f":"IF(ROUND(L171-SUM('Calc|Option 7'!K$39:BR$39)-SUM('Calc|Option 7'!K$190:BR$190),5)=0,0,1)","v":0},null,null,{"$f":"$D$19","v":"n/a - [Insert short option description]"},"Calc|Option 7","$000","Nominal","Mid-year",null,null,null,0,{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,M$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,N$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,O$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,P$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,Q$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,R$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,S$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,T$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,U$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,V$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,W$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,X$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,Y$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,Z$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AA$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AB$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AC$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AD$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AE$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AF$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AG$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AH$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AI$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AJ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AK$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AL$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AM$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AT$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AU$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AV$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AW$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AX$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AY$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,AZ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,BA$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,BB$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,BC$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,BD$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,BE$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,BF$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,BG$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,BH$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,BI$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,BJ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,BK$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,BL$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,BM$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,BN$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,BO$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,BP$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,BQ$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,BR$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,BS$3)","v":0},{"$f":"-SUMIFS('Calc|Option 7'!$K$351:$BR$351,'Calc|Option 7'!$K$4:$BR$4,BT$3)","v":0}]
[]
[null,"Output | Sensitivity Scenarios"]
[]
[null,null,"| Economic Benefit overestimate"]
[]
[null,null,null,"Economic NPV - Benefit overestimate","Source","Unit","Basis","Timing",null,"NPV"]
[]
[{"$f":"IF(ISERROR(J179),1,0)","v":0},null,null,{"$f":"$D$13","v":"Option 1 - Status Quo"},"Calc|Option 1",{"$f":"dollar_unit","v":"$000"},{"$f":"Lookup!$G$148","v":"Real 2024"},{"$f":"End_of_year","v":"End-year"},null,0]
[0,null,null,{"$f":"$D$14","v":"Option 2 - Undertake minor capital works on ferrous mains"},"Calc|Option 2","$000",{"$f":"Lookup!$G$148","v":"Real 2024"},"End-year",null,{"$f":"'Calc|Option 2'!$J$378","v":2060.5753108916047}]
[0,null,null,{"$f":"$D$15","v":"Option 3 - Replace cast irons mains with plastic mains and maintain network pressure of 7kpa"},"Calc|Option 3","$000",{"$f":"Lookup!$G$148","v":"Real 2024"},"End-year",null,{"$f":"'Calc|Option 3'!$J$378","v":25565.832413860568}]
[0,null,null,{"$f":"$D$16","v":"Option 4 - Rehabilitate all ferrous mains and increase network pressure to 210kPa"},"Calc|Option 4","$000",{"$f":"Lookup!$G$148","v":"Real 2024"},"End-year",null,{"$f":"'Calc|Option 4'!$J$378","v":19355.172532868739}]
[0,null,null,{"$f":"$D$17","v":"Option 5 - Rehabilitate all the mains in the network and increase network pressure to 210kPa"},"Calc|Option 5","$000",{"$f":"Lookup!$G$148","v":"Real 2024"},"End-year",null,{"$f":"'Calc|Option 5'!$J$378","v":-49520.92112727341}]
[0,null,null,{"$f":"$D$18","v":"Option 6 - Deferral of project"},"Calc|Option 6","$000",{"$f":"Lookup!$G$148","v":"Real 2024"},"End-year",null,{"$f":"'Calc|Option 6'!$J$378","v":21641.027005335571}]
[0,null,null,{"$f":"$D$19","v":"n/a - [Insert short option description]"},"Calc|Option 7","$000",{"$f":"Lookup!$G$148","v":"Real 2024"},"End-year",null,{"$f":"'Calc|Option 7'!$J$378","v":0}]
[]
[null,"End"]

{"sheet":"Output|Tables","index":10,"n_rows":31,"n_cols":17,"rows_kept":31,"cut":false,"hidden":false,"merged":[[10,3,10,10],[23,3,23,10]]}
[null,null,null,{"$f":"Model_Name","v":"Costs and Benefits Analysis Model"},null,null,"Section Check:",{"$f":"IF(COUNTA($A$7:$A$31)=COUNTIF($A$7:$A$31,0),\"Ok\",\"Check\")","v":"Ok"},null,"Overall Check:",{"$f":"Overall_Check","v":"Ok"},null,"Legend:","Input","Internal","Select","Calculation"]
[null,null,null,{"$f":"RIGHT(CELL(\"filename\",D1),LEN(CELL(\"filename\",D1))-FIND(\"]\",CELL(\"filename\",D1)))","v":"Output|Tables"}]
[null,null,null,null,{"$f":"TRANSPOSE(Lookup!C113:C119)","v":"Option 1"},"Option 2","Option 3","Option 4","Option 5","Option 6","n/a"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Output | Options Analysis"]
[]
[null,null,null,{"$f":"IF(COUNTIFS(Check_Status_List,\"Check\")>0, \"Errors in model: Please refer to sheet 'Checklist' to locate and fix the error before proceeding to outputs\",\"\")","v":""}]
[]
[null,null,null,"Overview of Options Analysis"]
[null,null,null,{"$f":"IF($D$9=\"\",\"Options\",\"ERRORS in model: Please refer to sheet 'Checklist' for details\")","v":"Options"},{"$f":"TRANSPOSE('Output|Options Summary (Annual)'!$D$13:$D$19)","v":"Option 1 - Status Quo"},"Option 2 - Undertake minor capital works on ferrous mains","Option 3 - Replace cast irons mains with plastic mains and maintain network pressure of 7kpa","Option 4 - Rehabilitate all ferrous mains and increase network pressure to 210kPa","Option 5 - Rehabilitate all the mains in the network and increase network pressure to 210kPa","Option 6 - Deferral of project","n/a - [Insert short option description]"]
[null,null,null,"Recommended Option",{"$f":"IF(AND(MAX(IF($E$14:$K$14<>NA,$E$14:$K$14))=0,MIN(IF($E$14:$K$14<>NA,$E$14:$K$14))=0),\n      \"P\",\n            IF(AND(E14=MAX(IF($E$14:$K$14<>NA,$E$14:$K$14))),\n                 \"P\",\n                 \"\")\n     )","v":""},{"$f":"IF(AND(MAX(IF($E$14:$K$14<>NA,$E$14:$K$14))=0,MIN(IF($E$14:$K$14<>NA,$E$14:$K$14))=0),\n      \"P\",\n            IF(AND(F14=MAX(IF($E$14:$K$14<>NA,$E$14:$K$14))),\n                 \"P\",\n                 \"\")\n     )","v":""},{"$f":"IF(AND(MAX(IF($E$14:$K$14<>NA,$E$14:$K$14))=0,MIN(IF($E$14:$K$14<>NA,$E$14:$K$14))=0),\n      \"P\",\n            IF(AND(G14=MAX(IF($E$14:$K$14<>NA,$E$14:$K$14))),\n                 \"P\",\n                 \"\")\n     )","v":"P"},{"$f":"IF(AND(MAX(IF($E$14:$K$14<>NA,$E$14:$K$14))=0,MIN(IF($E$14:$K$14<>NA,$E$14:$K$14))=0),\n      \"P\",\n            IF(AND(H14=MAX(IF($E$14:$K$14<>NA,$E$14:$K$14))),\n                 \"P\",\n                 \"\")\n     )","v":""},{"$f":"IF(AND(MAX(IF($E$14:$K$14<>NA,$E$14:$K$14))=0,MIN(IF($E$14:$K$14<>NA,$E$14:$K$14))=0),\n      \"P\",\n            IF(AND(I14=MAX(IF($E$14:$K$14<>NA,$E$14:$K$14))),\n                 \"P\",\n                 \"\")\n     )","v":""},{"$f":"IF(AND(MAX(IF($E$14:$K$14<>NA,$E$14:$K$14))=0,MIN(IF($E$14:$K$14<>NA,$E$14:$K$14))=0),\n      \"P\",\n            IF(AND(J14=MAX(IF($E$14:$K$14<>NA,$E$14:$K$14))),\n                 \"P\",\n                 \"\")\n     )","v":""},{"$f":"IF(AND(MAX(IF($E$14:$K$14<>NA,$E$14:$K$14))=0,MIN(IF($E$14:$K$14<>NA,$E$14:$K$14))=0),\n      \"P\",\n            IF(AND(K14=MAX(IF($E$14:$K$14<>NA,$E$14:$K$14))),\n                 \"P\",\n                 \"\")\n     )","v":""}]
[null,null,null,{"$f":"\"NPV of Net Economic Benefits ($\"&IF(dollar_unit=millions,\"m\",\"000\")&\")\"","v":"NPV of Net Economic Benefits ($000)"},{"$f":"TRANSPOSE('Output|Options Summary (Annual)'!$J$13:$J$19)","v":0},2247.9583757734072,27219.941405224232,21009.374567621348,-47846.65727846761,23121.038274289444,"n/a"]
[null,null,null,{"$f":"+\"NPV of Total Economic Benefits ($\"&IF(dollar_unit=millions,\"m\",\"000\")&\")\"","v":"NPV of Total Economic Benefits ($000)"},{"$f":"SUM(E16:E19)","v":0},1873.8306488180347,16541.089913636628,16542.02034752602,16742.638488058063,14800.112689538713,0]
[null,null,null,{"$f":"'Output|Options Summary (Annual)'!D81","v":"Avoided cost at asset failure"},{"$f":"TRANSPOSE('Output|Options Summary (Annual)'!$J$85:$J$91)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"'Output|Options Summary (Annual)'!D93","v":"Improved energy reliability"},{"$f":"TRANSPOSE('Output|Options Summary (Annual)'!$J$97:$J$103)","v":0},1873.8306488180347,2380.4218018571019,2380.4218018571019,2380.4218018571019,2380.4218018571019,0]
[null,null,null,{"$f":"'Output|Options Summary (Annual)'!D105","v":"Reduced energy losses"},{"$f":"TRANSPOSE('Output|Options Summary (Annual)'!$J$109:$J$115)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"'Output|Options Summary (Annual)'!D117","v":"Other Economic Benefits"},{"$f":"TRANSPOSE('Output|Options Summary (Annual)'!$J$121:$J$127)","v":0},0,14160.668111779525,14161.598545668918,14362.216686200962,12419.690887681612,0]
[null,null,null,{"$f":"\"NPV of Incremental Total Costs ($\"&IF(dollar_unit=millions,\"m\",\"000\")&\")\"","v":"NPV of Incremental Total Costs ($000)"},{"$f":"SUM(E21:E23)","v":0},-374.12772695537296,-10678.851491587608,-4467.3542200953307,64589.295766525669,-8320.9255847507338,0]
[null,null,null,"Total Incremental Net Capex",{"$f":"TRANSPOSE('Output|Options Summary (Annual)'!$J$37:$J$43)","v":0},3074.4609240669765,6890.8997022121175,13104.758496550767,82289.297917658987,5440.115784955341,0]
[null,null,null,"Total Incremental Opex - One-off",{"$f":"TRANSPOSE('Output|Options Summary (Annual)'!$J$57:$J$63)","v":0},0,0,0,0,0,0]
[null,null,null,"Total Incremental Opex - Ongoing",{"$f":"TRANSPOSE('Output|Options Summary (Annual)'!$J$47:$J$53)","v":0},-3448.5886510223495,-17569.751193799726,-17572.112716646097,-17700.002151133322,-13761.041369706074,0]
[null,null,null,{"$f":"\"Sensitivity on Economic Benefit NPV ($\"&IF(dollar_unit=millions,\"m\",\"000\")&\")\"","v":"Sensitivity on Economic Benefit NPV ($000)"}]
[null,null,null,{"$f":"\"Economic Benefits turn out to be \"&TEXT(Cust_Ben_over,\"0%\")&\" lower\"","v":"Economic Benefits turn out to be 10% lower"},{"$f":"TRANSPOSE('Output|Options Summary (Annual)'!$J$179:$J$185)","v":0},2060.5753108916047,25565.832413860568,19355.172532868739,-49520.92112727341,21641.027005335571,0]
[]
[null,"CHECKS"]
[]
[{"$f":"IF(SUM(E29:K29)=0,0,1)","v":0},null,null,"Check - NPV net Economic Benefits",{"$f":"IF(E$3<>NA,IF(ROUND(E15-E20-E14,5)=0,0,1),0)","v":0},0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Checklist","index":11,"n_rows":286,"n_cols":18,"rows_kept":286,"cut":false,"hidden":false,"merged":[[301,13,301,17],[302,13,302,16],[294,13,294,17],[295,13,295,17],[296,13,296,14],[297,13,297,15],[298,13,298,17],[299,13,299,15],[290,13,290,16],[291,14,291,17],[292,13,292,16],[293,13,293,16],[300,13,300,17]]}
[null,null,null,{"$f":"Model_Name","v":"Costs and Benefits Analysis Model"},null,null,null,"Section Check:",{"$f":"IF(COUNTA($A$7:$A$286)=COUNTIF($A$7:$A$286,0),\"Ok\",\"Check\")","v":"Ok"},null,"Overall Check:",{"$f":"Overall_Check","v":"Ok"},null,"Legend:","Input","Internal","Select","Calculation"]
[null,null,null,{"$f":"RIGHT(CELL(\"filename\",D1),LEN(CELL(\"filename\",D1))-FIND(\"]\",CELL(\"filename\",D1)))","v":"Checklist"}]
[]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Instructions"]
[]
[null,null,null,"Instructions:"]
[null,null,null,"This sheet is intended to help users locate the errors in each worksheet and to navigate to the error cells easily in order to fix the errors."]
[null,null,null,"This sheet links in all checks from all sheets in this model. The sheet name is shown in row 16 below."]
[null,null,null,"The RED dots indicate errors in a specific row of a worksheet. GREEN dots indicate no errors."]
[null,null,null,"Double click on the RED dots will take users to the row containing the error in each corresponding sheet"]
[]
[null,"Check List"]
[]
[null,null,null,"Sheet Name",null,{"$f":"TRANSPOSE(Home!C33:C42)","v":"Input|Costs&Benefits"},"Calc|Option 1","Calc|Option 2","Calc|Option 3","Calc|Option 4","Calc|Option 5","Calc|Option 6","Calc|Option 7","Output|Options Summary (Annual)","Output|Tables"]
[]
[{"$f":"IF(COUNTIF(F19:O19,\"ERRORS\")>0,1,0)","v":0},null,null,"Are there errors in this sheet?",null,{"$f":"IF(IFERROR(SUM(F23:F284)<>0,TRUE),\"ERRORS\",\"NO ERRORS\")","v":"NO ERRORS"},"NO ERRORS","NO ERRORS","NO ERRORS","NO ERRORS","NO ERRORS","NO ERRORS","NO ERRORS","NO ERRORS","NO ERRORS"]
[]
[null,null,null,"What's the row number of the first error?",null,{"$f":"IF(F19=\"NO ERRORS\",NA,MATCH(TRUE,F23:F284>0,0)+ROW(F22))","v":"n/a"},{"$f":"IF(G19=\"NO ERRORS\",NA,MATCH(TRUE,G23:G284>0,0)+ROW(G22))","v":"n/a"},{"$f":"IF(H19=\"NO ERRORS\",NA,MATCH(TRUE,H23:H284>0,0)+ROW(H22))","v":"n/a"},{"$f":"IF(I19=\"NO ERRORS\",NA,MATCH(TRUE,I23:I284>0,0)+ROW(I22))","v":"n/a"},{"$f":"IF(J19=\"NO ERRORS\",NA,MATCH(TRUE,J23:J284>0,0)+ROW(J22))","v":"n/a"},{"$f":"IF(K19=\"NO ERRORS\",NA,MATCH(TRUE,K23:K284>0,0)+ROW(K22))","v":"n/a"},{"$f":"IF(L19=\"NO ERRORS\",NA,MATCH(TRUE,L23:L284>0,0)+ROW(L22))","v":"n/a"},{"$f":"IF(M19=\"NO ERRORS\",NA,MATCH(TRUE,M23:M284>0,0)+ROW(M22))","v":"n/a"},{"$f":"IF(N19=\"NO ERRORS\",NA,MATCH(TRUE,N23:N284>0,0)+ROW(N22))","v":"n/a"},{"$f":"IF(O19=\"NO ERRORS\",NA,MATCH(TRUE,O23:O284>0,0)+ROW(O22))","v":"n/a"}]
[]
[null,null,null,"Summary of checks:",null,{"$f":"'Input|Costs&Benefits'!$A$40","v":0},{"$f":"'Calc|Option 1'!$A$41","v":0},{"$f":"'Calc|Option 2'!$A$41","v":0},{"$f":"'Calc|Option 3'!$A$41","v":0},{"$f":"'Calc|Option 4'!$A$41","v":0},{"$f":"'Calc|Option 5'!$A$41","v":0},{"$f":"'Calc|Option 6'!$A$41","v":0},{"$f":"'Calc|Option 7'!$A$41","v":0},{"$f":"'Output|Options Summary (Annual)'!A13","v":0},{"$f":"'Output|Tables'!A29","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A56","v":0},{"$f":"'Calc|Option 1'!$A$56","v":0},{"$f":"'Calc|Option 2'!$A$56","v":0},{"$f":"'Calc|Option 3'!$A$56","v":0},{"$f":"'Calc|Option 4'!$A$56","v":0},{"$f":"'Calc|Option 5'!$A$56","v":0},{"$f":"'Calc|Option 6'!$A$56","v":0},{"$f":"'Calc|Option 7'!$A$56","v":0},{"$f":"'Output|Options Summary (Annual)'!A14","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A57","v":0},{"$f":"'Calc|Option 1'!$A$71","v":0},{"$f":"'Calc|Option 2'!$A$71","v":0},{"$f":"'Calc|Option 3'!$A$71","v":0},{"$f":"'Calc|Option 4'!$A$71","v":0},{"$f":"'Calc|Option 5'!$A$71","v":0},{"$f":"'Calc|Option 6'!$A$71","v":0},{"$f":"'Calc|Option 7'!$A$71","v":0},{"$f":"'Output|Options Summary (Annual)'!A15","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A58","v":0},{"$f":"'Calc|Option 1'!$A$86","v":0},{"$f":"'Calc|Option 2'!$A$86","v":0},{"$f":"'Calc|Option 3'!$A$86","v":0},{"$f":"'Calc|Option 4'!$A$86","v":0},{"$f":"'Calc|Option 5'!$A$86","v":0},{"$f":"'Calc|Option 6'!$A$86","v":0},{"$f":"'Calc|Option 7'!$A$86","v":0},{"$f":"'Output|Options Summary (Annual)'!A16","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A59","v":0},{"$f":"'Calc|Option 1'!$A$99","v":0},{"$f":"'Calc|Option 2'!$A$99","v":0},{"$f":"'Calc|Option 3'!$A$99","v":0},{"$f":"'Calc|Option 4'!$A$99","v":0},{"$f":"'Calc|Option 5'!$A$99","v":0},{"$f":"'Calc|Option 6'!$A$99","v":0},{"$f":"'Calc|Option 7'!$A$99","v":0},{"$f":"'Output|Options Summary (Annual)'!A17","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A60","v":0},{"$f":"'Calc|Option 1'!$A$112","v":0},{"$f":"'Calc|Option 2'!$A$112","v":0},{"$f":"'Calc|Option 3'!$A$112","v":0},{"$f":"'Calc|Option 4'!$A$112","v":0},{"$f":"'Calc|Option 5'!$A$112","v":0},{"$f":"'Calc|Option 6'!$A$112","v":0},{"$f":"'Calc|Option 7'!$A$112","v":0},{"$f":"'Output|Options Summary (Annual)'!A18","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A62","v":0},{"$f":"'Calc|Option 1'!$A$125","v":0},{"$f":"'Calc|Option 2'!$A$125","v":0},{"$f":"'Calc|Option 3'!$A$125","v":0},{"$f":"'Calc|Option 4'!$A$125","v":0},{"$f":"'Calc|Option 5'!$A$125","v":0},{"$f":"'Calc|Option 6'!$A$125","v":0},{"$f":"'Calc|Option 7'!$A$125","v":0},{"$f":"'Output|Options Summary (Annual)'!A19","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A63","v":0},{"$f":"'Calc|Option 1'!$A$136","v":0},{"$f":"'Calc|Option 2'!$A$136","v":0},{"$f":"'Calc|Option 3'!$A$136","v":0},{"$f":"'Calc|Option 4'!$A$136","v":0},{"$f":"'Calc|Option 5'!$A$136","v":0},{"$f":"'Calc|Option 6'!$A$136","v":0},{"$f":"'Calc|Option 7'!$A$136","v":0},{"$f":"'Output|Options Summary (Annual)'!$A$69","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A64","v":0},{"$f":"'Calc|Option 1'!$A$151","v":0},{"$f":"'Calc|Option 2'!$A$151","v":0},{"$f":"'Calc|Option 3'!$A$151","v":0},{"$f":"'Calc|Option 4'!$A$151","v":0},{"$f":"'Calc|Option 5'!$A$151","v":0},{"$f":"'Calc|Option 6'!$A$151","v":0},{"$f":"'Calc|Option 7'!$A$151","v":0},{"$f":"'Output|Options Summary (Annual)'!A72","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A65","v":0},{"$f":"'Calc|Option 1'!$A$169","v":0},{"$f":"'Calc|Option 2'!$A$162","v":0},{"$f":"'Calc|Option 3'!$A$162","v":0},{"$f":"'Calc|Option 4'!$A$162","v":0},{"$f":"'Calc|Option 5'!$A$162","v":0},{"$f":"'Calc|Option 6'!$A$162","v":0},{"$f":"'Calc|Option 7'!$A$162","v":0},{"$f":"'Output|Options Summary (Annual)'!A73","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A66","v":0},{"$f":"'Calc|Option 1'!$A$184","v":0},{"$f":"'Calc|Option 2'!$A$175","v":0},{"$f":"'Calc|Option 3'!$A$175","v":0},{"$f":"'Calc|Option 4'!$A$175","v":0},{"$f":"'Calc|Option 5'!$A$175","v":0},{"$f":"'Calc|Option 6'!$A$175","v":0},{"$f":"'Calc|Option 7'!$A$175","v":0},{"$f":"'Output|Options Summary (Annual)'!A74","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A68","v":0},{"$f":"'Calc|Option 1'!$A$199","v":0},{"$f":"'Calc|Option 2'!$A$192","v":0},{"$f":"'Calc|Option 3'!$A$192","v":0},{"$f":"'Calc|Option 4'!$A$192","v":0},{"$f":"'Calc|Option 5'!$A$192","v":0},{"$f":"'Calc|Option 6'!$A$192","v":0},{"$f":"'Calc|Option 7'!$A$192","v":0},{"$f":"'Output|Options Summary (Annual)'!A75","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A69","v":0},{"$f":"'Calc|Option 1'!$A$214","v":0},{"$f":"'Calc|Option 2'!$A$207","v":0},{"$f":"'Calc|Option 3'!$A$207","v":0},{"$f":"'Calc|Option 4'!$A$207","v":0},{"$f":"'Calc|Option 5'!$A$207","v":0},{"$f":"'Calc|Option 6'!$A$207","v":0},{"$f":"'Calc|Option 7'!$A$207","v":0},{"$f":"'Output|Options Summary (Annual)'!A76","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A70","v":0},{"$f":"'Calc|Option 1'!$A$227","v":0},{"$f":"'Calc|Option 2'!$A$222","v":0},{"$f":"'Calc|Option 3'!$A$222","v":0},{"$f":"'Calc|Option 4'!$A$222","v":0},{"$f":"'Calc|Option 5'!$A$222","v":0},{"$f":"'Calc|Option 6'!$A$222","v":0},{"$f":"'Calc|Option 7'!$A$222","v":0},{"$f":"'Output|Options Summary (Annual)'!A77","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A71","v":0},{"$f":"'Calc|Option 1'!$A$240","v":0},{"$f":"'Calc|Option 2'!$A$237","v":0},{"$f":"'Calc|Option 3'!$A$237","v":0},{"$f":"'Calc|Option 4'!$A$237","v":0},{"$f":"'Calc|Option 5'!$A$237","v":0},{"$f":"'Calc|Option 6'!$A$237","v":0},{"$f":"'Calc|Option 7'!$A$237","v":0},{"$f":"'Output|Options Summary (Annual)'!$A$79","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A72","v":0},{"$f":"'Calc|Option 1'!$A$258","v":0},{"$f":"'Calc|Option 2'!$A$250","v":0},{"$f":"'Calc|Option 3'!$A$250","v":0},{"$f":"'Calc|Option 4'!$A$250","v":0},{"$f":"'Calc|Option 5'!$A$250","v":0},{"$f":"'Calc|Option 6'!$A$250","v":0},{"$f":"'Calc|Option 7'!$A$250","v":0},{"$f":"'Output|Options Summary (Annual)'!A135","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A74","v":0},{"$f":"'Calc|Option 1'!$A$270","v":0},{"$f":"'Calc|Option 2'!$A$263","v":0},{"$f":"'Calc|Option 3'!$A$263","v":0},{"$f":"'Calc|Option 4'!$A$263","v":0},{"$f":"'Calc|Option 5'!$A$263","v":0},{"$f":"'Calc|Option 6'!$A$263","v":0},{"$f":"'Calc|Option 7'!$A$263","v":0},{"$f":"'Output|Options Summary (Annual)'!A136","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A75","v":0},{"$f":"'Calc|Option 1'!$A$285","v":0},{"$f":"'Calc|Option 2'!$A$281","v":0},{"$f":"'Calc|Option 3'!$A$281","v":0},{"$f":"'Calc|Option 4'!$A$281","v":0},{"$f":"'Calc|Option 5'!$A$281","v":0},{"$f":"'Calc|Option 6'!$A$281","v":0},{"$f":"'Calc|Option 7'!$A$281","v":0},{"$f":"'Output|Options Summary (Annual)'!A137","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A76","v":0},null,{"$f":"'Calc|Option 2'!$A$293","v":0},{"$f":"'Calc|Option 3'!$A$293","v":0},{"$f":"'Calc|Option 4'!$A$293","v":0},{"$f":"'Calc|Option 5'!$A$293","v":0},{"$f":"'Calc|Option 6'!$A$293","v":0},{"$f":"'Calc|Option 7'!$A$293","v":0},{"$f":"'Output|Options Summary (Annual)'!A138","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A77","v":0},null,{"$f":"'Calc|Option 2'!$A$308","v":0},{"$f":"'Calc|Option 3'!$A$308","v":0},{"$f":"'Calc|Option 4'!$A$308","v":0},{"$f":"'Calc|Option 5'!$A$308","v":0},{"$f":"'Calc|Option 6'!$A$308","v":0},{"$f":"'Calc|Option 7'!$A$308","v":0},{"$f":"'Output|Options Summary (Annual)'!A139","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A78","v":0},null,{"$f":"'Calc|Option 2'!$A$319","v":0},{"$f":"'Calc|Option 3'!$A$319","v":0},{"$f":"'Calc|Option 4'!$A$319","v":0},{"$f":"'Calc|Option 5'!$A$319","v":0},{"$f":"'Calc|Option 6'!$A$319","v":0},{"$f":"'Calc|Option 7'!$A$319","v":0},{"$f":"'Output|Options Summary (Annual)'!A140","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A80","v":0},null,{"$f":"'Calc|Option 2'!$A$332","v":0},{"$f":"'Calc|Option 3'!$A$332","v":0},{"$f":"'Calc|Option 4'!$A$332","v":0},{"$f":"'Calc|Option 5'!$A$332","v":0},{"$f":"'Calc|Option 6'!$A$332","v":0},{"$f":"'Calc|Option 7'!$A$332","v":0},{"$f":"'Output|Options Summary (Annual)'!A141","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A81","v":0},null,{"$f":"'Calc|Option 2'!$A$367","v":0},{"$f":"'Calc|Option 3'!$A$367","v":0},{"$f":"'Calc|Option 4'!$A$367","v":0},{"$f":"'Calc|Option 5'!$A$367","v":0},{"$f":"'Calc|Option 6'!$A$367","v":0},{"$f":"'Calc|Option 7'!$A$367","v":0},{"$f":"'Output|Options Summary (Annual)'!A145","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A82","v":0},null,{"$f":"'Calc|Option 2'!$A$380","v":0},{"$f":"'Calc|Option 3'!$A$380","v":0},{"$f":"'Calc|Option 4'!$A$380","v":0},{"$f":"'Calc|Option 5'!$A$380","v":0},{"$f":"'Calc|Option 6'!$A$380","v":0},{"$f":"'Calc|Option 7'!$A$380","v":0},{"$f":"'Output|Options Summary (Annual)'!A146","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A83","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A147","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A84","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A148","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A86","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A149","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A87","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A150","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A88","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A151","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A89","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A155","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A90","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A156","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A92","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A157","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A93","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A158","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A94","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A159","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A95","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A160","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A96","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A161","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A111","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A165","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A112","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A166","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A113","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A167","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A114","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A168","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A115","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A169","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A116","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A170","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A117","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A171","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A119","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A179","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A120","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A180","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A121","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A181","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A122","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A182","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A123","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A183","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A124","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A184","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A125","v":0},null,null,null,null,null,null,null,{"$f":"'Output|Options Summary (Annual)'!A185","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A127","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A128","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A129","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A130","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A131","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A132","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A133","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A135","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A136","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A137","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A138","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A139","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A140","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A141","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A143","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A144","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A145","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A146","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A147","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A148","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A149","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A151","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A152","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A153","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A154","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A155","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A156","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A157","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A159","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A160","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A161","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A162","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A163","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A164","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A165","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A171","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A172","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A173","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A174","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A175","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A176","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A177","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A179","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A180","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A181","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A182","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A183","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A184","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A185","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A187","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A188","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A189","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A190","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A191","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A192","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A193","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A195","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A196","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A197","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A198","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A199","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A200","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A201","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A203","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A204","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A205","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A206","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A207","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A208","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A209","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A211","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A212","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A213","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A214","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A215","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A216","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A217","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A219","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A220","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A221","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A222","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A223","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A224","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A225","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A239","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A240","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A241","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A242","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A243","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A244","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A245","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A247","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A248","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A249","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A250","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A251","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A252","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A253","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A257","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A258","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A259","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A260","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A261","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A262","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A263","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A265","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A266","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A267","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A268","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A269","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A270","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A271","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A285","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A286","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A287","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A289","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A290","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A291","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A293","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A294","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A295","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A297","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A298","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A299","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A301","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A302","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A303","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A305","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A306","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A307","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A309","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A310","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A311","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A317","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A318","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A319","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A320","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A321","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A322","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A324","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A325","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A326","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A327","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A328","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A329","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A331","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A332","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A333","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A334","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A335","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A336","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A338","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A339","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A340","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A341","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A342","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A343","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A345","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A346","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A347","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A348","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A349","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A350","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A352","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A353","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A354","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A355","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A356","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A357","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A359","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A360","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A361","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A362","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A363","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A364","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!$A$377","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A379","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A380","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A381","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A382","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A383","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A384","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A385","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!$A$390","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A392","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A393","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A394","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A395","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A396","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A397","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A398","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A410","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A411","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A412","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A414","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A415","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A416","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A418","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A419","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A420","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A422","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A423","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A424","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A426","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A427","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A428","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A430","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A431","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A432","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A434","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A435","v":0}]
[null,null,null,null,null,{"$f":"'Input|Costs&Benefits'!A436","v":0}]
[]
[null,"End"]

{"sheet":"Model Assumptions","index":12,"n_rows":105,"n_cols":30,"rows_kept":105,"cut":false,"hidden":false,"merged":[[72,8,72,13],[70,8,70,13],[57,8,57,13],[58,8,58,13],[59,8,59,13],[60,8,60,13],[61,8,61,13],[65,8,65,13],[66,8,66,13],[67,8,67,13],[68,8,68,13],[69,8,69,13],[62,8,62,13],[63,8,63,13],[53,8,53,13],[54,8,54,13],[55,8,55,13],[56,8,56,13],[71,8,71,13],[64,8,64,13],[48,8,48,13],[49,8,49,13],[50,8,50,13],[51,8,51,13],[52,8,52,13],[100,8,100,13],[101,8,101,13],[102,8,102,13],[121,13,121,16],[115,13,115,14],[116,13,116,15],[117,13,117,17],[118,13,118,15],[119,13,119,17],[120,13,120,17],[109,13,109,16],[110,14,110,17],[111,13,111,16],[112,13,112,16],[113,13,113,17],[114,13,114,17]]}
[null,null,null,{"$f":"Model_Name","v":"Costs and Benefits Analysis Model"},null,null,null,"Section Check:",{"$f":"IF(COUNTA($A$8:$A$105)=COUNTIF($A$8:$A$105,0),\"Ok\",\"Check\")","v":"Ok"},null,null,"Overall Check:",{"$f":"Overall_Check","v":"Ok"},null,"Legend:","Input","Internal","Select","Calculation"]
[null,null,null,{"$f":"RIGHT(CELL(\"filename\",D1),LEN(CELL(\"filename\",D1))-FIND(\"]\",CELL(\"filename\",D1)))","v":"Model Assumptions"}]
[null,null,null,null,null,null,null,null,null,"Count",1,{"$f":"K3+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"AA3+1","v":18},19,20]
[null,null,null,null,"Source","Unit","Basis",null,null,"Year",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Economic Assumptions"]
[]
[{"$f":"IF(ISNUMBER(E10),0,1)","v":0},null,null,"Economic Assumption available years",{"$f":"COUNTA(K4:XFD4)","v":20}]
[]
[null,null,"Forecast Inflation"]
[]
[null,null,null,"Inflation","Source","Unit","Basis",null,null,null,{"$f":"\"FY\"&RIGHT(K$4,2)","v":"FY23"},"FY24","FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42"]
[]
[null,null,null,"Forecast Inflation","RBA",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},null,null,null,6.25E-2,3.5000000000000003E-2,0.03,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,null,"Index - Real 2020 Mid-year to Nominal Mid-year","Calculated",{"$f":"index","v":"Index"},{"$f":"NA","v":"n/a"},null,null,null,{"$f":"1","v":1},{"$f":"K17*(1+K16)^CF_End_Yr*(1+L16)^CF_End_Yr","v":1.0486598590582172},1.0827381305629724,1.1125101361493999,1.1403228895531345,1.1688309617919626,1.1980517358367613,1.22800302923268,1.2587031049634967,1.2901706825875838,1.3224249496522731,1.3554855733935796,1.3893727127284188,1.4241070305466288,1.4597097063102942,1.496202448968051,1.5336075101922519,1.5719476979470577,1.6112463903957337,1.6515275501556266]
[]
[null,null,"Rate of return (WACC)"]
[]
[null,null,null,"Regulated WACC - JGN","Source","Unit","Basis",null,null,null,{"$f":"\"FY\"&RIGHT(K$4,2)","v":"FY23"},{"$f":"\"FY\"&RIGHT(L$4,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42"]
[]
[null,null,null,"Nominal post-tax return on equity","Regulation",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},null,null,null,4.6866772101898324E-2,4.6866772101898324E-2,4.6866772101898324E-2,{"$f":"M23","v":4.6866772101898324E-2},{"$f":"N23","v":4.6866772101898324E-2},{"$f":"O23","v":4.6866772101898324E-2},4.6866772101898324E-2,4.6866772101898324E-2,4.6866772101898324E-2,4.6866772101898324E-2,4.6866772101898324E-2,4.6866772101898324E-2,4.6866772101898324E-2,4.6866772101898324E-2,4.6866772101898324E-2,4.6866772101898324E-2,4.6866772101898324E-2,4.6866772101898324E-2,4.6866772101898324E-2,4.6866772101898324E-2]
[null,null,null,"Nominal pre-tax return on debt","Regulation",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},null,null,null,4.1055899591938984E-2,4.3022337109361902E-2,4.4988774626784828E-2,{"$f":"M24","v":4.4988774626784828E-2},4.4988774626784828E-2,4.4988774626784828E-2,4.4988774626784828E-2,4.4988774626784828E-2,4.4988774626784828E-2,4.4988774626784828E-2,4.4988774626784828E-2,4.4988774626784828E-2,4.4988774626784828E-2,4.4988774626784828E-2,4.4988774626784828E-2,4.4988774626784828E-2,4.4988774626784828E-2,4.4988774626784828E-2,4.4988774626784828E-2,4.4988774626784828E-2]
[null,null,null,"Gearing","Regulation",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,"Gamma (Imputation credits)","Regulation",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},null,null,null,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996]
[null,null,null,"Tax rate","Regulation",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[]
[null,null,null,"Nominal vanilla WACC","Calculated",{"$f":"F23","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},null,null,null,{"$f":"K23*(1-K25)+K24*K25","v":4.3380248595922724E-2},{"$f":"L23*(1-L25)+L24*L25","v":4.4560111106376477E-2},4.5739973616830229E-2,4.5739973616830229E-2,4.5739973616830229E-2,4.5739973616830229E-2,4.5739973616830229E-2,4.5739973616830229E-2,4.5739973616830229E-2,4.5739973616830229E-2,4.5739973616830229E-2,4.5739973616830229E-2,4.5739973616830229E-2,4.5739973616830229E-2,4.5739973616830229E-2,4.5739973616830229E-2,4.5739973616830229E-2,4.5739973616830229E-2,4.5739973616830229E-2,4.5739973616830229E-2]
[null,null,null,"Nominal pre-tax WACC","Calculated",{"$f":"F24","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},null,null,null,{"$f":"K23/(1-K27*(1-K26))*(1-K25)+K24*K25","v":4.6046114102118646E-2},{"$f":"L23/(1-L27*(1-L26))*(1-L25)+L24*L25","v":4.7225976612572398E-2},4.8405839123026151E-2,4.8405839123026151E-2,4.8405839123026151E-2,4.8405839123026151E-2,4.8405839123026151E-2,4.8405839123026151E-2,4.8405839123026151E-2,4.8405839123026151E-2,4.8405839123026151E-2,4.8405839123026151E-2,4.8405839123026151E-2,4.8405839123026151E-2,4.8405839123026151E-2,4.8405839123026151E-2,4.8405839123026151E-2,4.8405839123026151E-2,4.8405839123026151E-2,4.8405839123026151E-2]
[]
[null,null,null,"Regulated WACC - JEN","Source","Unit","Basis",null,null,null,{"$f":"\"FY\"&RIGHT(K$4,2)","v":"FY23"},{"$f":"\"FY\"&RIGHT(L$4,2)","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42"]
[]
[null,null,null,"Nominal post-tax return on equity","Regulation",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},null,null,null,5.3129223748298218E-2,5.3129223748298218E-2,5.3129223748298218E-2,5.3129223748298218E-2,{"$f":"N34","v":5.3129223748298218E-2},{"$f":"O34","v":5.3129223748298218E-2},{"$f":"P34","v":5.3129223748298218E-2},5.3129223748298218E-2,5.3129223748298218E-2,5.3129223748298218E-2,5.3129223748298218E-2,5.3129223748298218E-2,5.3129223748298218E-2,5.3129223748298218E-2,5.3129223748298218E-2,5.3129223748298218E-2,5.3129223748298218E-2,5.3129223748298218E-2,5.3129223748298218E-2,5.3129223748298218E-2]
[null,null,null,"Nominal pre-tax return on debt","Regulation",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},null,null,null,4.4249091228888281E-2,4.5324486850865049E-2,4.6399882472841825E-2,4.7475278094818593E-2,{"$f":"N35","v":4.7475278094818593E-2},4.7475278094818593E-2,4.7475278094818593E-2,4.7475278094818593E-2,4.7475278094818593E-2,4.7475278094818593E-2,4.7475278094818593E-2,4.7475278094818593E-2,4.7475278094818593E-2,4.7475278094818593E-2,4.7475278094818593E-2,4.7475278094818593E-2,4.7475278094818593E-2,4.7475278094818593E-2,4.7475278094818593E-2,4.7475278094818593E-2]
[null,null,null,"Gearing","Regulation",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},null,null,null,0.6,0.6,0.6,0.6,{"$f":"N36","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,"Gamma (Imputation credits)","Regulation",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},null,null,null,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,{"$f":"N37","v":0.58499999999999996},0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996]
[null,null,null,"Tax rate","Regulation",{"$f":"percent","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},null,null,null,0.3,0.3,0.3,0.3,{"$f":"N38","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[]
[null,null,null,"Nominal vanilla WACC","Calculated",{"$f":"F34","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},null,null,null,{"$f":"K34*(1-K36)+K35*K36","v":4.7801144236652257E-2},{"$f":"L34*(1-L36)+L35*L36","v":4.8446381609838315E-2},4.9091618983024381E-2,4.9736856356210446E-2,4.9736856356210446E-2,4.9736856356210446E-2,4.9736856356210446E-2,4.9736856356210446E-2,4.9736856356210446E-2,4.9736856356210446E-2,4.9736856356210446E-2,4.9736856356210446E-2,4.9736856356210446E-2,4.9736856356210446E-2,4.9736856356210446E-2,4.9736856356210446E-2,4.9736856356210446E-2,4.9736856356210446E-2,4.9736856356210446E-2,4.9736856356210446E-2]
[null,null,null,"Nominal pre-tax WACC","Calculated",{"$f":"F35","v":"Per cent"},{"$f":"Nominal","v":"Nominal"},null,null,null,{"$f":"K34/(1-K38*(1-K37))*(1-K36)+K35*K36","v":5.0823229151175681E-2},{"$f":"L34/(1-L38*(1-L37))*(1-L36)+L35*L36","v":5.1468466524361739E-2},5.2113703897547797E-2,5.2758941270733863E-2,5.2758941270733863E-2,5.2758941270733863E-2,5.2758941270733863E-2,5.2758941270733863E-2,5.2758941270733863E-2,5.2758941270733863E-2,5.2758941270733863E-2,5.2758941270733863E-2,5.2758941270733863E-2,5.2758941270733863E-2,5.2758941270733863E-2,5.2758941270733863E-2,5.2758941270733863E-2,5.2758941270733863E-2,5.2758941270733863E-2,5.2758941270733863E-2]
[]
[null,"Regulatory Assumptions"]
[]
[null,null,"Asset lives"]
[]
[null,null,null,"Asset Class","Source","Unit","Asset",null,"Description / Example of assets in this asset class",null,null,null,null,null,null,"Regulatory Asset Lives",null,"Tax Asset Lives","Tax Depn Method"]
[]
[null,null,null,{"$f":"Lookup!C84","v":"JGN - Trunk & HP Mains"},"Regulation",{"$f":"Year","v":"year"},{"$f":"JGN","v":"JGN"},null,"Capital works related to Licence 1, 2a, 2b, 3, 7 & 8 Pipelines, high pressure new mains, mine subsidence, SDRS, valves on HPMN, pits. ",null,null,null,null,null,null,80,null,20,"DV"]
[null,null,null,{"$f":"Lookup!C85","v":"JGN - Meters & Meter Reading Devices"},"Regulation","year","JGN",null,"Items include metreteks, MDLs, residential gas & water meters, small I&C gas meters, small regulators",null,null,null,null,null,null,15,null,15,"DV"]
[null,null,null,{"$f":"Lookup!C86","v":"JGN - Fixed Plant (Distribution) & Country POTS "},"Regulation","year","JGN",null,"Capital works related to TRS, PRS and country packaged offtake stations",null,null,null,null,null,null,50,null,20,"DV"]
[null,null,null,{"$f":"Lookup!C87","v":"JGN - MP Mains & Services, HP Services"},"Regulation","year","JGN",null,"Medium pressure new mains, new services and conventional rehabilitation projects; High pressure new services",null,null,null,null,null,null,50,null,20,"DV"]
[null,null,null,{"$f":"Lookup!C88","v":"JGN - Computers (IT infrastructure)"},"Regulation","year","JGN",null,"Information and communications technology hardware or infrastructure used to provide gas services which exist on the corporate office side of routers/bridges. Includes servers, computers, phones, tablets, corporate network communications infrastructure and datacentre equipment. Also includes hardware associated with the control room or OMS/DMS unless the hardware is located in the field.",null,null,null,null,null,null,5,null,4,"DV"]
[null,null,null,{"$f":"Lookup!C89","v":"JGN - Fixed Plant & Furniture"},"Regulation","year","JGN",null,"Items include non-distribution fixed plant such as small equipment and SCADA. Furniture includes non-fixed office furnishings (such as desks etc.)",null,null,null,null,null,null,10,null,10.8,"DV"]
[null,null,null,{"$f":"Lookup!C90","v":"JGN - Land"},"Regulation","year","JGN",null,"Freehold land owned by JGN which is used for the provision of gas services. Does not include any improvements to land, such as buildings.",null,null,null,null,null,null,"n/a",null,"n/a","n/a"]
[null,null,null,{"$f":"Lookup!C91","v":"JGN - Low value assets & Mobile Plant"},"Regulation","year","JGN",null,"Include mobile plant and low value assets used to provide gas distribution services.",null,null,null,null,null,null,10,null,6.5,"DV"]
[null,null,null,{"$f":"Lookup!C92","v":"JGN - Vehicles"},"Regulation","year","JGN",null,"Capital works related to vehicles used to provide gas distribution services",null,null,null,null,null,null,6,null,7.5,"DV"]
[null,null,null,{"$f":"Lookup!C93","v":"JGN - Leasehold Improvements"},"Regulation","year","JGN",null,"Include improvements to buildings which are leased to JGN (for example, construction of fit-out for JGN's tenancy in an office building), but excludes equipment and assets which are not fixed to the building (such as office furniture).",null,null,null,null,null,null,10,null,40,"SL"]
[null,null,null,{"$f":"Lookup!C94","v":"JGN - Building"},"Regulation","year","JGN",null,"Capital works related to Jemena owned buildings used to provide JGN services",null,null,null,null,null,null,48,null,40,"SL"]
[null,null,null,{"$f":"Lookup!C95","v":"JGN - Inhouse Software"},"Regulation","year","JGN",null,"Information and communication/IT software used to provide gas services including application systems installed on both personal computers and server equipment in Jemena’s datacentres as well as software delivered through “cloud” services.  This also extends to software installed on mobile devices.",null,null,null,null,null,null,5,null,5,"SL"]
[null,null,null,{"$f":"Lookup!C97","v":"JEN SCS - Subtransmission"},"Regulation","year",{"$f":"JEN","v":"JEN"},null,"Equipment forming a physical part of the electricity distribution network which operates at a nominal voltage of 66kV, including zone substations.",null,null,null,null,null,null,53.362142864352577,null,42.976483972625431,"DV"]
[null,null,null,{"$f":"Lookup!C98","v":"JEN SCS - Distribution system assets"},"Regulation","year","JEN",null,"Equipment forming a physical part of the electricity distribution network which operates at a nominal voltage below 66kV, and excludes zone substations.",null,null,null,null,null,null,49.467991595960875,null,45.162924400057882,"DV"]
[null,null,null,{"$f":"Lookup!C99","v":"JEN SCS - SCADA/Network control"},"Regulation","year","JEN",null,"SCADA and other network control equipment, excluding assets or IT systems which exist on the corporate office side of routers/bridges - for example all works associated with the control room or OMS/DMS must use the 'Non-network IT' asset class. ",null,null,null,null,null,null,10,null,10,"DV"]
[null,null,null,{"$f":"Lookup!C100","v":"JEN SCS - Non network - IT (Infrastructure)"},"Regulation","year","JEN",null,"Information and communications technology hardware or infrastructure used to provide standard control services which exist on the corporate office side of routers/bridges. Includes servers, computers, phones, tablets, corporate network communications infrastructure and datacentre equipment. Also includes hardware associated with the control room or OMS/DMS unless the hardware is located in the field. ",null,null,null,null,null,null,5,null,4,"DV"]
[null,null,null,{"$f":"Lookup!C101","v":"JEN SCS - Non network - other"},"Regulation","year","JEN",null,"Assets which do not form a physical part of the electricity distribution network and which are not covered by other asset classes. Includes vehicles, plant/equipment, tools and non-fixed office furnishings (such as desks etc.)",null,null,null,null,null,null,10.493293774206958,null,10.302481986364343,"DV"]
[null,null,null,{"$f":"Lookup!C102","v":"JEN SCS - Land"},"Regulation","year","JEN",null,"Freehold land owned by JEN which is used for the provision of standard control services, such as land for zone substations or depots. Does not include any improvements to land, such as buildings.",null,null,null,null,null,null,"n/a",null,"n/a","n/a"]
[null,null,null,{"$f":"Lookup!C103","v":"JEN SCS - Building"},"Regulation","year","JEN",null,"Buildings used in the provision of standard control services. Includes improvements to buildings which are leased to JEN (for example, construction of fit-out for JEN's tenancy in an office building), but excludes equipment and assets which are not fixed to the building (such as office furniture). ",null,null,null,null,null,null,40,null,40,"SL"]
[null,null,null,{"$f":"Lookup!C104","v":"JEN SCS - Inhouse Software"},"Regulation","year","JEN",null,"Information and communication/IT software used to provide standard control services, including application systems installed on both personal computers and server equipment in Jemena’s datacentres as well as software delivered through “cloud” services.  This also extends to software installed on mobile devices. Includes all software associated with the control room or OMS/DMS.",null,null,null,null,null,null,5,null,5,"SL"]
[null,null,null,{"$f":"Lookup!C105","v":"JEN AMI - Remotely read interval meters & transformers"},"Regulation","year","JEN",null,"Remotely read interval meters (AMI/smart meters) and transformers.",null,null,null,null,null,null,15,null,15,"DV"]
[null,null,null,{"$f":"Lookup!C106","v":"JEN AMI - Communications"},"Regulation","year","JEN",null,"Field-based devices used to collect and transmit data from AMI meters to the NMS, including access points and relays. Excludes IT systems which exist on the corporate office side of routers/bridges.",null,null,null,null,null,null,7,null,3,"DV"]
[null,null,null,{"$f":"Lookup!C107","v":"JEN AMI - IT"},"Regulation","year","JEN",null,"Information and communications technology hardware/infrastructure used to provide advanced metering services which exists on the corporate office side of routers/bridges. Does not include AMI communications equipment located in the field.",null,null,null,null,null,null,7,null,3,"DV"]
[null,null,null,{"$f":"Lookup!C108","v":"JEN AMI - Other"},"Regulation","year","JEN",null,"Assets used only for the provision of advanced metering services which do not fall into any other asset class.",null,null,null,null,null,null,7,null,7,"DV"]
[null,null,null,{"$f":"Lookup!C109","v":"JEN AMI - Inhouse Software"},"Regulation","year","JEN",null,"Information and communication/IT software used to provide advanced metering services.",null,null,null,null,null,null,5,null,5,"SL"]
[]
[null,null,null,"Diminishing value tax depreciation multiplier","Regulation",{"$f":"percent","v":"Per cent"},"All",null,null,null,null,null,null,null,null,null,null,null,2]
[]
[null,"Inputs | Economic Benefits"]
[]
[null,null,null,"Instructions:"]
[null,null,null,"This section needs to be updated annually to reflect the latest gas/electricity prices and VCR inputs."]
[null,null,null,"Please reach out to the Asset Investment Team for the latest inputs."]
[]
[null,null,"Value of Energy"]
[]
[null,null,null,"JGN","Source","Unit","Basis",null,null,null,{"$f":"K$14","v":"FY23"}]
[]
[null,null,null,"Contracted gas price","Regulation",{"$f":"\"$/\"&GJ","v":"$/GJ"},{"$f":"Real&\" \"&$K$4","v":"Real 2023"},null,null,null,19.29]
[null,null,null,{"$f":"D87&\" - convert dollar basis\"","v":"Contracted gas price - convert dollar basis"},"Calculated",{"$f":"\"$/\"&GJ","v":"$/GJ"},{"$f":"Lookup!$G$148","v":"Real 2024"},null,null,null,{"$f":"K87*INDEX($K$17:$AD$17,MATCH(Start_Year,$K$4:$AD$4,0))","v":20.228648681233011}]
[]
[null,null,null,"JEN","Source","Unit","Basis",null,null,null,{"$f":"K$14","v":"FY23"}]
[]
[null,null,null,"VCR","Regulation",{"$f":"thousands&\"/\"&MWh","v":"$000/MWh"},{"$f":"Real&\" \"&$K$4","v":"Real 2023"},null,null,null,41.921999999999997]
[null,null,null,"Wholesale Electricity Price","Regulation",{"$f":"thousands&\"/\"&MWh","v":"$000/MWh"},{"$f":"Real&\" \"&$K$4","v":"Real 2023"},null,null,null,9.1326717561589443E-2]
[null,null,null,{"$f":"D92&\" - convert dollar basis\"","v":"VCR - convert dollar basis"},"Calculated",{"$f":"thousands&\"/\"&MWh","v":"$000/MWh"},{"$f":"Lookup!$G$148","v":"Real 2024"},null,null,null,{"$f":"K92*INDEX($K$17:$AD$17,MATCH(Start_Year,$K$4:$AD$4,0))","v":43.961918611438577}]
[null,null,null,{"$f":"D93&\" - convert dollar basis\"","v":"Wholesale Electricity Price - convert dollar basis"},"Calculated",{"$f":"thousands&\"/\"&MWh","v":"$000/MWh"},{"$f":"Lookup!$G$148","v":"Real 2024"},null,null,null,{"$f":"K93*INDEX($K$17:$AD$17,MATCH(Start_Year,$K$4:$AD$4,0))","v":9.5770662766386003E-2}]
[]
[null,"Asset Type Descriptions"]
[]
[null,null,null,"Asset Type","Source","Unit","Basis",null,"Description of Asset Type"]
[]
[null,null,null,{"$f":"Lookup!C73","v":"JEN"},"Jemena",{"$f":"NA","v":"n/a"},"n/a",null,"Services related to Jemena's electricity distribution network. Includes standard control services (SCS), Advanced Metering Infrastructure (AMI) and other Alternative Control Services (ACS)."]
[null,null,null,{"$f":"Lookup!C74","v":"JGN"},"Jemena","n/a","n/a",null,"Services related to Jemena's gas distribution network. Includes Haulage reference services (HRS) and Ancillary reference services (ARS)."]
[null,null,null,{"$f":"Lookup!C75","v":"Shared"},"Jemena","n/a","n/a",null,"Applied to shared projects across JEN and JGN."]
[]
[null,"End"]

{"sheet":"Lookup","index":13,"n_rows":151,"n_cols":11,"rows_kept":151,"cut":false,"hidden":false,"merged":[[3,3,3,7],[5,1,5,3]]}
[]
[null,null,null,{"$f":"Model_Name","v":"Costs and Benefits Analysis Model"},null,null,null,null,null,"Overall check:",{"$f":"IF(COUNTA(Check_Status_List)=COUNTIF(Check_Status_List,\"Ok\"),\"Ok\",\"Check\")","v":"Ok"}]
[]
[null,null,null,{"$f":"RIGHT(CELL(\"filename\",D3),LEN(CELL(\"filename\",D3))-FIND(\"]\",CELL(\"filename\",D3)))","v":"Lookup"},{"$f":"RIGHT(CELL(\"filename\",E3),LEN(CELL(\"filename\",E3))-FIND(\"]\",CELL(\"filename\",E3)))","v":"Lookup"},{"$f":"RIGHT(CELL(\"filename\",F3),LEN(CELL(\"filename\",F3))-FIND(\"]\",CELL(\"filename\",F3)))","v":"Lookup"},{"$f":"RIGHT(CELL(\"filename\",G3),LEN(CELL(\"filename\",G3))-FIND(\"]\",CELL(\"filename\",G3)))","v":"Lookup"},{"$f":"RIGHT(CELL(\"filename\",H3),LEN(CELL(\"filename\",H3))-FIND(\"]\",CELL(\"filename\",H3)))","v":"Lookup"},null,"Section check:",{"$f":"IF(COUNTA($A$8:$A$151)=COUNTIF($A$8:$A$151,0),\"Ok\",\"Check\")","v":"Ok"}]
[]
[null,null,null,null," Copyright Jemena Limited. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Lookup Table"]
[]
[null,null,"Lookup List",null,null,null,"Ref."]
[]
[null,null,"Date Assumptions"]
[null,null,"Project Start Year",null,null,null,{"$f":"Start_Date","v":2024}]
[null,null,"Project Month",null,null,null,7]
[null,null,"Model Start Year",null,null,null,{"$f":"'Model Assumptions'!$K$4","v":2023}]
[null,null,"Assumption Lookup Index",null,null,null,{"$f":"Start_Year-G15","v":1}]
[]
[null,null,"Financial unit denomination"]
[null,null,"Dollars",null,null,null,"$dollars"]
[null,null,"Thousands",null,null,null,"$000"]
[null,null,"Millions",null,null,null,"$millions"]
[null,null,"Chosen Unit",null,null,null,{"$f":"INDEX(G20:G21,MATCH(Home!$E$22,C20:C21,0))","v":"$000"}]
[]
[null,null,"Non-financial unit denomination"]
[null,null,"Percent",null,null,null,"Per cent"]
[null,null,"Unit",null,null,null,"unit"]
[null,null,"Number",null,null,null,"Number"]
[null,null,"Factor",null,null,null,"Factor"]
[null,null,"Index",null,null,null,"Index"]
[null,null,"Elec Energy  - Kilowatts/hr",null,null,null,"kWh"]
[null,null,"Elec Energy  - Gigawatts/hr",null,null,null,"GWh"]
[null,null,"Elec Energy - Megawatts/hr",null,null,null,"MWh"]
[null,null,"Elec Energy - Megawatts",null,null,null,"MW"]
[null,null,"Elec Energy  - Kilowatts",null,null,null,"kW"]
[null,null,"Elec Energy - Kilovolt amps",null,null,null,"kVa"]
[null,null,"Gas Energy - Petajoules",null,null,null,"PJ"]
[null,null,"Gas Energy - Terajoules",null,null,null,"TJ"]
[null,null,"Gas Energy - Gigajoules",null,null,null,"GJ"]
[null,null,"Mains",null,null,null,"mains"]
[null,null,"Kilometres",null,null,null,"kms"]
[null,null,"Metres",null,null,null,"metres"]
[]
[null,null,"Periodicity"]
[null,null,"Actuals",null,null,null,"Actual"]
[null,null,"Forecast",null,null,null,"Fcast"]
[null,null,"Date",null,null,null,"date"]
[null,null,"Month",null,null,null,"month"]
[null,null,"Quarter",null,null,null,"quarter"]
[null,null,"Year",null,null,null,"year"]
[null,null,"Option",null,null,null,"Option"]
[null,null,"Yes/No",null,null,null,"yes/no"]
[null,null,"Actuals/Forecast",null,null,null,"(A)/(F)"]
[]
[null,null,"Time intervals"]
[null,null,"Number of months in a year",null,null,null,12]
[null,null,"Number of days in a year",null,null,null,365]
[null,null,"Number of weeks in a year",null,null,null,52]
[]
[null,null,"Cash flow timing"]
[null,null,"Start-year",null,null,null,-0.5]
[null,null,"Mid-year",null,null,null,0]
[null,null,"End-year",null,null,null,0.5]
[null,null,"Start-Month",null,null,null,-0.5]
[null,null,"Mid-Month",null,null,null,0]
[null,null,"End-Month",null,null,null,0.5]
[]
[null,null,"Yes/No",null,null,null,"[Select]"]
[null,null,"Yes",null,null,null,"Yes"]
[null,null,"No",null,null,null,"No"]
[]
[null,null,"Assets (short)"]
[null,null,"[Select Asset]",null,null,null,{"$f":"C72","v":"[Select Asset]"}]
[null,null,"JEN",null,null,null,{"$f":"C73","v":"JEN"}]
[null,null,"JGN",null,null,null,{"$f":"C74","v":"JGN"}]
[null,null,"Shared",null,null,null,{"$f":"C75","v":"Shared"}]
[]
[null,null,"Assets (long)"]
[null,null,"Jemena Gas Networks",null,null,null,"JGN"]
[null,null,"Jemena Electricity Networks",null,null,null,"JEN"]
[]
[null,null,"Asset classes"]
[null,null,"[Select appropriate asset class]"]
[null,null,"[Select JGN Asset Class]"]
[null,null,"JGN - Trunk & HP Mains"]
[null,null,"JGN - Meters & Meter Reading Devices"]
[null,null,"JGN - Fixed Plant (Distribution) & Country POTS "]
[null,null,"JGN - MP Mains & Services, HP Services"]
[null,null,"JGN - Computers (IT infrastructure)"]
[null,null,"JGN - Fixed Plant & Furniture"]
[null,null,"JGN - Land"]
[null,null,"JGN - Low value assets & Mobile Plant"]
[null,null,"JGN - Vehicles"]
[null,null,"JGN - Leasehold Improvements"]
[null,null,"JGN - Building"]
[null,null,"JGN - Inhouse Software"]
[null,null,"[Select JEN Asset Class]"]
[null,null,"JEN SCS - Subtransmission"]
[null,null,"JEN SCS - Distribution system assets"]
[null,null,"JEN SCS - SCADA/Network control"]
[null,null,"JEN SCS - Non network - IT (Infrastructure)"]
[null,null,"JEN SCS - Non network - other"]
[null,null,"JEN SCS - Land"]
[null,null,"JEN SCS - Building"]
[null,null,"JEN SCS - Inhouse Software"]
[null,null,"JEN AMI - Remotely read interval meters & transformers"]
[null,null,"JEN AMI - Communications"]
[null,null,"JEN AMI - IT"]
[null,null,"JEN AMI - Other"]
[null,null,"JEN AMI - Inhouse Software"]
[]
[null,null,"Number of Options",null,null,null,"Option no.",null,"Option full name"]
[null,null,"[select option]",null,null,null,"[select]",null,"[select option]"]
[null,null,{"$f":"\"Option \"&G113","v":"Option 1"},null,null,null,1,null,{"$f":"IF(C113=NA,NA,'Input|Costs&Benefits'!D27)","v":"Option 1 - Status Quo"}]
[null,null,{"$f":"IF(No_of_Options<G114,NA,\"Option \"&G114)","v":"Option 2"},null,null,null,{"$f":"G113+1","v":2},null,{"$f":"IF(C114=NA,NA,'Input|Costs&Benefits'!D28)","v":"Option 2 - Undertake minor capital works on ferrous mains"}]
[null,null,"Option 3",null,null,null,3,null,{"$f":"IF(C115=NA,NA,'Input|Costs&Benefits'!D29)","v":"Option 3 - Replace cast irons mains with plastic mains and maintain network pressure of 7kpa"}]
[null,null,"Option 4",null,null,null,4,null,{"$f":"IF(C116=NA,NA,'Input|Costs&Benefits'!D30)","v":"Option 4 - Rehabilitate all ferrous mains and increase network pressure to 210kPa"}]
[null,null,"Option 5",null,null,null,5,null,{"$f":"IF(C117=NA,NA,'Input|Costs&Benefits'!D31)","v":"Option 5 - Rehabilitate all the mains in the network and increase network pressure to 210kPa"}]
[null,null,"Option 6",null,null,null,6,null,{"$f":"IF(C118=NA,NA,'Input|Costs&Benefits'!D32)","v":"Option 6 - Deferral of project"}]
[null,null,"n/a",null,null,null,7,null,{"$f":"IF(C119=NA,NA,'Input|Costs&Benefits'!D33)","v":"n/a"}]
[]
[null,null,"Cashflow Type"]
[null,null,"Annual",null,null,null,{"$f":"C122","v":"Annual"}]
[null,null,"Monthly",null,null,null,{"$f":"C123","v":"Monthly"}]
[]
[null,null,"Tax Depreciation Method"]
[null,null,"Straight-line depreciation",null,null,null,"SL"]
[null,null,"Diminishing value depreciation",null,null,null,"DV"]
[null,null,"Not applicable",null,null,null,{"$f":"NA","v":"n/a"}]
[]
[null,null,"Nature of costs (Opex)"]
[null,null,"[Select from list]",null,null,null,{"$f":"C131","v":"[Select from list]"}]
[null,null,"Ongoing",null,null,null,{"$f":"C132","v":"Ongoing"}]
[null,null,"Project cost (one-off)",null,null,null,{"$f":"C133","v":"Project cost (one-off)"}]
[]
[null,null,"Type of Economic Benefit"]
[null,null,"[Select from list]",null,null,null,{"$f":"C136","v":"[Select from list]"}]
[null,null,"Avoided cost at asset failure",null,null,null,"Avoided cost at asset failure"]
[null,null,"Improved energy reliability",null,null,null,"Improved energy reliability"]
[null,null,"Reduced energy losses",null,null,null,"Reduced energy losses"]
[null,null,"Increase in DER exports",null,null,null,"Increase in DER exports"]
[null,null,"Other Economic Benefits",null,null,null,"Other Economic Benefits"]
[]
[null,null,"Dollar base"]
[null,null,"Nominal",null,null,null,"Nominal"]
[null,null,"Real",null,null,null,"Real"]
[]
[null,null,"Nominal",null,null,null,{"$f":"Nominal","v":"Nominal"}]
[null,null,"Real",null,null,null,{"$f":"Real&\" \"&Start_Year","v":"Real 2024"}]
[null,null,"Not applicable",null,null,null,"n/a"]
[]
[null,"End"]